Bell Equipment Ltd
JSE:BEL
Cash Flow Statement
Cash Flow Statement
Bell Equipment Ltd
| Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
375
|
0
|
494
|
0
|
589
|
0
|
(263)
|
0
|
125
|
0
|
436
|
0
|
365
|
0
|
340
|
0
|
185
|
0
|
292
|
0
|
148
|
0
|
403
|
0
|
454
|
0
|
218
|
0
|
36
|
0
|
404
|
0
|
705
|
0
|
1 194
|
0
|
754
|
0
|
|
| Depreciation & Amortization |
40
|
0
|
61
|
0
|
59
|
0
|
102
|
0
|
103
|
0
|
121
|
0
|
135
|
0
|
127
|
0
|
140
|
0
|
169
|
0
|
144
|
0
|
186
|
0
|
146
|
0
|
236
|
0
|
243
|
0
|
251
|
0
|
245
|
0
|
236
|
0
|
223
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
5
|
0
|
5
|
0
|
5
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
21
|
0
|
(21)
|
0
|
67
|
0
|
(62)
|
0
|
(25)
|
0
|
47
|
0
|
33
|
0
|
217
|
0
|
43
|
0
|
(64)
|
0
|
114
|
0
|
75
|
0
|
58
|
0
|
173
|
0
|
146
|
0
|
148
|
0
|
182
|
0
|
91
|
0
|
133
|
0
|
|
| Cash Taxes Paid |
36
|
118
|
158
|
142
|
154
|
141
|
96
|
23
|
(2)
|
22
|
45
|
74
|
90
|
62
|
77
|
109
|
0
|
61
|
45
|
75
|
77
|
53
|
112
|
171
|
183
|
169
|
123
|
80
|
68
|
47
|
26
|
75
|
158
|
229
|
330
|
382
|
216
|
146
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
104
|
0
|
122
|
165
|
70
|
41
|
45
|
63
|
54
|
22
|
68
|
66
|
0
|
57
|
53
|
42
|
43
|
32
|
41
|
45
|
76
|
67
|
152
|
158
|
171
|
150
|
98
|
93
|
122
|
182
|
214
|
211
|
191
|
134
|
|
| Change in Working Capital |
(208)
|
173
|
(742)
|
(339)
|
(961)
|
(129)
|
580
|
522
|
362
|
334
|
(707)
|
(74)
|
(133)
|
172
|
440
|
529
|
0
|
(248)
|
(708)
|
394
|
(318)
|
207
|
(675)
|
(194)
|
(980)
|
(253)
|
(889)
|
372
|
394
|
653
|
(209)
|
(514)
|
(1 348)
|
189
|
(1 269)
|
1 065
|
816
|
2 331
|
|
| Cash from Operating Activities |
228
N/A
|
173
-24%
|
(208)
N/A
|
(339)
-63%
|
(247)
+27%
|
(129)
+48%
|
356
N/A
|
522
+47%
|
564
+8%
|
334
-41%
|
(104)
N/A
|
(74)
+29%
|
400
N/A
|
172
-57%
|
808
+369%
|
529
-34%
|
0
N/A
|
(248)
N/A
|
(312)
-26%
|
394
N/A
|
88
-78%
|
207
+134%
|
(10)
N/A
|
(194)
-1 800%
|
(323)
-67%
|
(253)
+22%
|
(261)
-3%
|
372
N/A
|
819
+120%
|
653
-20%
|
594
-9%
|
(514)
N/A
|
(216)
+58%
|
189
N/A
|
251
+33%
|
1 065
+324%
|
1 926
+81%
|
2 331
+21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(124)
|
0
|
(137)
|
0
|
(214)
|
0
|
(151)
|
0
|
(148)
|
0
|
(221)
|
0
|
(207)
|
0
|
(256)
|
0
|
(158)
|
0
|
(82)
|
0
|
(135)
|
(65)
|
(136)
|
(230)
|
(266)
|
(194)
|
(182)
|
(144)
|
(91)
|
(71)
|
(104)
|
(155)
|
(131)
|
(141)
|
(212)
|
(195)
|
(180)
|
(171)
|
|
| Other Items |
23
|
(162)
|
67
|
(105)
|
42
|
8
|
34
|
(96)
|
57
|
(153)
|
74
|
(164)
|
34
|
(176)
|
(26)
|
(233)
|
0
|
(140)
|
28
|
(60)
|
18
|
(78)
|
(1)
|
(18)
|
(22)
|
45
|
36
|
(15)
|
8
|
10
|
13
|
15
|
8
|
7
|
4
|
12
|
20
|
11
|
|
| Cash from Investing Activities |
(101)
N/A
|
(162)
-60%
|
(70)
+57%
|
(105)
-51%
|
(172)
-63%
|
8
N/A
|
(117)
N/A
|
(96)
+18%
|
(90)
+6%
|
(153)
-69%
|
(147)
+4%
|
(164)
-11%
|
(173)
-6%
|
(176)
-2%
|
(184)
-4%
|
(233)
-27%
|
0
N/A
|
(140)
N/A
|
(54)
+61%
|
(60)
-10%
|
(117)
-97%
|
(143)
-22%
|
(137)
+4%
|
(248)
-81%
|
(288)
-16%
|
(149)
+48%
|
(146)
+2%
|
(158)
-9%
|
(83)
+48%
|
(61)
+27%
|
(90)
-49%
|
(141)
-55%
|
(122)
+13%
|
(133)
-9%
|
(208)
-56%
|
(183)
+12%
|
(160)
+12%
|
(159)
+1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
0
|
104
|
0
|
66
|
0
|
97
|
0
|
(182)
|
0
|
158
|
0
|
(12)
|
0
|
(70)
|
0
|
(38)
|
0
|
41
|
0
|
(11)
|
82
|
173
|
241
|
640
|
329
|
144
|
66
|
(563)
|
(596)
|
(422)
|
343
|
402
|
(176)
|
(460)
|
(871)
|
(1 304)
|
(1 185)
|
|
| Cash Paid for Dividends |
0
|
(24)
|
(24)
|
0
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
(19)
|
(43)
|
(43)
|
(43)
|
(43)
|
(19)
|
0
|
(0)
|
(0)
|
(48)
|
(49)
|
(87)
|
(88)
|
(4)
|
(3)
|
(155)
|
|
| Other |
88
|
113
|
(10)
|
148
|
66
|
51
|
(64)
|
(22)
|
46
|
(110)
|
(8)
|
117
|
0
|
(34)
|
0
|
(111)
|
0
|
101
|
0
|
(85)
|
(10)
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
85
N/A
|
7
-92%
|
70
+917%
|
148
+111%
|
98
-34%
|
51
-47%
|
33
-36%
|
(22)
N/A
|
(136)
-533%
|
(110)
+19%
|
150
N/A
|
117
-22%
|
(12)
N/A
|
(34)
-186%
|
(38)
-12%
|
(111)
-192%
|
0
N/A
|
101
N/A
|
41
-59%
|
(85)
N/A
|
(33)
+61%
|
89
N/A
|
154
+73%
|
199
+29%
|
597
+200%
|
286
-52%
|
101
-65%
|
50
-51%
|
(559)
N/A
|
(596)
-6%
|
(422)
+29%
|
295
N/A
|
353
+20%
|
(263)
N/A
|
(548)
-108%
|
(875)
-60%
|
(1 307)
-49%
|
(1 340)
-2%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
213
N/A
|
18
-92%
|
(208)
N/A
|
(297)
-43%
|
(321)
-8%
|
(70)
+78%
|
272
N/A
|
405
+49%
|
338
-17%
|
72
-79%
|
(101)
N/A
|
(121)
-20%
|
215
N/A
|
(38)
N/A
|
586
N/A
|
186
-68%
|
0
N/A
|
(287)
N/A
|
(325)
-13%
|
249
N/A
|
(63)
N/A
|
154
N/A
|
7
-95%
|
(243)
N/A
|
(14)
+94%
|
(116)
-719%
|
(306)
-164%
|
263
N/A
|
176
-33%
|
(4)
N/A
|
82
N/A
|
(359)
N/A
|
14
N/A
|
(207)
N/A
|
(504)
-144%
|
7
N/A
|
458
+6 543%
|
832
+82%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
104
N/A
|
173
+66%
|
(345)
N/A
|
(339)
+2%
|
(460)
-36%
|
(129)
+72%
|
205
N/A
|
522
+154%
|
417
-20%
|
334
-20%
|
(325)
N/A
|
(74)
+77%
|
193
N/A
|
172
-11%
|
552
+221%
|
529
-4%
|
(158)
N/A
|
(248)
-57%
|
(394)
-59%
|
394
N/A
|
(47)
N/A
|
142
N/A
|
(146)
N/A
|
(424)
-190%
|
(589)
-39%
|
(447)
+24%
|
(443)
+1%
|
228
N/A
|
728
+220%
|
582
-20%
|
490
-16%
|
(669)
N/A
|
(347)
+48%
|
48
N/A
|
39
-19%
|
870
+2 129%
|
1 746
+101%
|
2 161
+24%
|
|