Batm Advanced Communications Ltd
LSE:BVC
Cash Flow Statement
Cash Flow Statement
Batm Advanced Communications Ltd
| Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | 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 |
(21)
|
(23)
|
(20)
|
(17)
|
(13)
|
(8)
|
(3)
|
1
|
8
|
9
|
17
|
26
|
24
|
20
|
16
|
4
|
1
|
4
|
(3)
|
(6)
|
(0)
|
(1)
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
4
|
5
|
1
|
4
|
4
|
6
|
14
|
32
|
24
|
6
|
3
|
2
|
2
|
3
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
12
|
12
|
12
|
11
|
11
|
9
|
4
|
2
|
2
|
3
|
3
|
3
|
5
|
7
|
8
|
8
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
(0)
|
(0)
|
3
|
3
|
(0)
|
0
|
3
|
3
|
0
|
(1)
|
(1)
|
0
|
(4)
|
(4)
|
(5)
|
(6)
|
(2)
|
(5)
|
(6)
|
(3)
|
2
|
(11)
|
(15)
|
(2)
|
(2)
|
(1)
|
3
|
1
|
6
|
5
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
(0)
|
3
|
3
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
|
| Change in Working Capital |
4
|
7
|
5
|
2
|
1
|
(4)
|
(3)
|
(5)
|
(7)
|
(5)
|
(7)
|
(13)
|
(20)
|
(8)
|
(6)
|
(2)
|
6
|
(4)
|
(2)
|
(2)
|
(2)
|
1
|
(2)
|
(6)
|
(6)
|
(4)
|
(4)
|
(1)
|
2
|
2
|
(2)
|
(3)
|
(0)
|
(2)
|
3
|
5
|
(3)
|
(16)
|
(9)
|
(4)
|
(9)
|
(4)
|
(4)
|
(10)
|
(8)
|
(4)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
-8%
|
(5)
-52%
|
(5)
-12%
|
(2)
+65%
|
(4)
-118%
|
(2)
+50%
|
(2)
+16%
|
4
N/A
|
7
+91%
|
13
+75%
|
17
+32%
|
9
-45%
|
19
+114%
|
20
+4%
|
12
-43%
|
12
+9%
|
5
-58%
|
3
-41%
|
1
-73%
|
3
+282%
|
6
+77%
|
1
-89%
|
(4)
N/A
|
(5)
-32%
|
(4)
+16%
|
(2)
+49%
|
1
N/A
|
1
-23%
|
0
-82%
|
0
-65%
|
(0)
N/A
|
3
N/A
|
1
-48%
|
7
+433%
|
14
+90%
|
18
+35%
|
10
-45%
|
6
-45%
|
5
-15%
|
(3)
N/A
|
3
N/A
|
5
+72%
|
(1)
N/A
|
(2)
-113%
|
0
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(14)
|
(13)
|
(6)
|
(6)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(4)
|
|
| Other Items |
(33)
|
0
|
(7)
|
(4)
|
2
|
3
|
20
|
7
|
(8)
|
1
|
8
|
18
|
(9)
|
(31)
|
(12)
|
5
|
(4)
|
(4)
|
9
|
5
|
21
|
20
|
(27)
|
(22)
|
7
|
14
|
6
|
2
|
8
|
(0)
|
(0)
|
8
|
4
|
(2)
|
(0)
|
2
|
(2)
|
17
|
18
|
(9)
|
(12)
|
(2)
|
(1)
|
2
|
2
|
(0)
|
|
| Cash from Investing Activities |
(33)
N/A
|
(0)
+100%
|
(7)
-6 100%
|
(6)
+17%
|
(0)
+96%
|
2
N/A
|
20
+991%
|
7
-64%
|
(9)
N/A
|
(1)
+89%
|
7
N/A
|
17
+126%
|
(10)
N/A
|
(33)
-234%
|
(26)
+23%
|
(8)
+68%
|
(10)
-19%
|
(9)
+6%
|
7
N/A
|
4
-41%
|
19
+371%
|
18
-5%
|
(29)
N/A
|
(23)
+19%
|
5
N/A
|
12
+121%
|
3
-78%
|
(4)
N/A
|
2
N/A
|
(6)
N/A
|
(4)
+30%
|
5
N/A
|
1
-82%
|
(4)
N/A
|
(3)
+34%
|
0
N/A
|
(5)
N/A
|
13
N/A
|
15
+15%
|
(14)
N/A
|
(16)
-17%
|
(6)
+61%
|
(6)
+4%
|
(3)
+49%
|
(1)
+61%
|
(4)
-229%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
4
|
3
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
2
|
2
|
1
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
(5)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(5)
|
0
|
(8)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
0
N/A
|
0
+18%
|
0
-40%
|
0
-92%
|
0
N/A
|
0
+100%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+8%
|
0
N/A
|
1
+37%
|
(3)
N/A
|
(3)
-17%
|
0
N/A
|
(1)
N/A
|
(10)
-1 208%
|
(12)
-21%
|
(9)
+26%
|
(8)
+13%
|
(3)
+65%
|
(2)
+32%
|
(1)
+58%
|
0
N/A
|
2
+836%
|
2
+6%
|
1
-40%
|
0
-68%
|
2
+628%
|
3
+28%
|
0
-96%
|
(0)
N/A
|
(0)
-186%
|
(1)
-376%
|
15
N/A
|
14
-10%
|
(3)
N/A
|
(2)
+38%
|
(5)
-143%
|
(8)
-58%
|
(7)
+9%
|
(3)
+59%
|
(2)
+25%
|
(3)
-28%
|
(3)
+5%
|
(3)
-24%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
3
|
(0)
|
1
|
5
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
(1)
|
(5)
|
(4)
|
(0)
|
0
|
0
|
(1)
|
1
|
|
| Net Change in Cash |
(36)
N/A
|
(3)
+91%
|
(12)
-290%
|
(12)
+5%
|
(2)
+81%
|
(2)
-10%
|
17
N/A
|
6
-67%
|
(6)
N/A
|
5
N/A
|
20
+277%
|
34
+66%
|
(5)
N/A
|
(18)
-252%
|
(3)
+85%
|
2
N/A
|
(6)
N/A
|
(11)
-88%
|
1
N/A
|
(4)
N/A
|
20
N/A
|
22
+11%
|
(29)
N/A
|
(27)
+6%
|
2
N/A
|
9
+345%
|
1
-88%
|
(3)
N/A
|
5
N/A
|
(3)
N/A
|
(4)
-31%
|
4
N/A
|
3
-38%
|
(4)
N/A
|
20
N/A
|
27
+35%
|
10
-63%
|
22
+122%
|
15
-33%
|
(22)
N/A
|
(30)
-37%
|
(6)
+79%
|
(3)
+56%
|
(7)
-132%
|
(6)
+1%
|
(6)
+10%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(4)
-3%
|
(6)
-61%
|
(7)
-26%
|
(4)
+49%
|
(5)
-44%
|
(3)
+48%
|
(2)
+22%
|
2
N/A
|
6
+128%
|
12
+106%
|
16
+34%
|
8
-49%
|
17
+109%
|
6
-62%
|
(2)
N/A
|
6
N/A
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
2
N/A
|
4
+118%
|
(1)
N/A
|
(5)
-390%
|
(7)
-38%
|
(6)
+10%
|
(6)
+4%
|
(5)
+19%
|
(5)
-4%
|
(6)
-13%
|
(4)
+27%
|
(4)
+3%
|
(1)
+76%
|
(1)
-1%
|
5
N/A
|
12
+132%
|
15
+28%
|
6
-56%
|
2
-64%
|
(0)
N/A
|
(7)
-9 442%
|
(1)
+85%
|
(0)
+84%
|
(6)
-3 020%
|
(5)
+8%
|
(3)
+32%
|
|