Business First Bancshares Inc
NASDAQ:BFST
Cash Flow Statement
Cash Flow Statement
Business First Bancshares Inc
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
6
|
7
|
7
|
5
|
6
|
8
|
10
|
14
|
17
|
20
|
21
|
24
|
23
|
18
|
22
|
30
|
38
|
53
|
54
|
52
|
49
|
45
|
48
|
54
|
61
|
67
|
73
|
71
|
70
|
67
|
64
|
65
|
72
|
77
|
82
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
|
| Change in Deffered Taxes |
1
|
1
|
2
|
1
|
3
|
2
|
2
|
2
|
(0)
|
0
|
(0)
|
(0)
|
0
|
1
|
(6)
|
(5)
|
(0)
|
1
|
7
|
6
|
1
|
(1)
|
(1)
|
(3)
|
(1)
|
0
|
1
|
3
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
4
|
2
|
2
|
3
|
3
|
4
|
5
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
1
|
2
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
3
|
2
|
2
|
(0)
|
(2)
|
(1)
|
(5)
|
(3)
|
(1)
|
(3)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
|
| Cash Taxes Paid |
1
|
1
|
2
|
2
|
0
|
(0)
|
0
|
1
|
3
|
3
|
4
|
6
|
6
|
6
|
3
|
5
|
5
|
5
|
12
|
14
|
16
|
16
|
12
|
11
|
14
|
14
|
16
|
15
|
16
|
16
|
17
|
18
|
17
|
17
|
24
|
23
|
|
| Cash Interest Paid |
5
|
6
|
6
|
7
|
7
|
8
|
9
|
11
|
13
|
16
|
19
|
21
|
23
|
24
|
22
|
22
|
21
|
16
|
14
|
9
|
4
|
8
|
11
|
20
|
36
|
57
|
81
|
106
|
125
|
156
|
172
|
185
|
196
|
189
|
192
|
195
|
|
| Change in Working Capital |
1
|
0
|
0
|
2
|
2
|
3
|
3
|
4
|
3
|
5
|
4
|
1
|
(0)
|
(2)
|
(12)
|
(1)
|
(3)
|
1
|
3
|
(8)
|
(1)
|
3
|
14
|
20
|
12
|
10
|
10
|
6
|
21
|
5
|
(0)
|
(0)
|
(8)
|
7
|
4
|
8
|
|
| Cash from Operating Activities |
8
N/A
|
8
-7%
|
8
0%
|
9
+14%
|
8
-8%
|
10
+29%
|
14
+33%
|
17
+27%
|
19
+11%
|
24
+24%
|
25
+6%
|
24
-5%
|
24
+1%
|
22
-11%
|
2
-91%
|
18
+777%
|
29
+62%
|
41
+40%
|
66
+60%
|
56
-15%
|
56
+1%
|
58
+2%
|
64
+11%
|
73
+13%
|
70
-4%
|
73
+5%
|
81
+11%
|
83
+2%
|
92
+12%
|
77
-17%
|
66
-14%
|
65
-2%
|
61
-6%
|
82
+34%
|
81
-1%
|
92
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(6)
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(4)
|
(8)
|
(9)
|
(10)
|
(8)
|
(6)
|
(4)
|
(6)
|
(12)
|
(10)
|
(11)
|
(8)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Other Items |
(32)
|
(32)
|
(40)
|
(108)
|
(153)
|
(163)
|
(202)
|
(179)
|
(169)
|
(152)
|
(158)
|
(195)
|
(188)
|
(177)
|
(387)
|
(335)
|
(472)
|
(531)
|
(357)
|
(474)
|
(671)
|
(492)
|
(711)
|
(881)
|
(693)
|
(1 076)
|
(912)
|
(654)
|
(509)
|
(384)
|
(209)
|
(318)
|
(293)
|
(58)
|
(99)
|
(38)
|
|
| Cash from Investing Activities |
(33)
N/A
|
(33)
0%
|
(41)
-24%
|
(108)
-162%
|
(153)
-42%
|
(163)
-7%
|
(203)
-24%
|
(180)
+12%
|
(170)
+5%
|
(153)
+10%
|
(160)
-4%
|
(197)
-24%
|
(192)
+2%
|
(181)
+6%
|
(393)
-117%
|
(339)
+14%
|
(475)
-40%
|
(533)
-12%
|
(358)
+33%
|
(475)
-33%
|
(675)
-42%
|
(499)
+26%
|
(720)
-44%
|
(892)
-24%
|
(701)
+21%
|
(1 082)
-54%
|
(915)
+15%
|
(660)
+28%
|
(521)
+21%
|
(394)
+24%
|
(220)
+44%
|
(325)
-48%
|
(295)
+9%
|
(61)
+79%
|
(101)
-65%
|
(40)
+61%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(1)
|
(1)
|
62
|
62
|
90
|
90
|
28
|
29
|
1
|
(1)
|
(1)
|
(8)
|
(8)
|
(6)
|
(7)
|
(0)
|
(2)
|
(11)
|
(10)
|
(11)
|
(9)
|
72
|
119
|
119
|
119
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
0
|
0
|
1
|
(0)
|
0
|
0
|
(0)
|
21
|
0
|
0
|
0
|
0
|
5
|
110
|
107
|
(0)
|
36
|
(69)
|
(66)
|
42
|
0
|
5
|
5
|
(0)
|
310
|
289
|
286
|
(9)
|
(619)
|
(303)
|
(300)
|
0
|
294
|
(6)
|
(6)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(12)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
|
| Other |
26
|
2
|
(9)
|
102
|
149
|
79
|
102
|
84
|
94
|
98
|
134
|
174
|
167
|
195
|
348
|
268
|
520
|
740
|
386
|
482
|
516
|
389
|
693
|
823
|
608
|
472
|
468
|
301
|
529
|
680
|
503
|
602
|
347
|
133
|
335
|
162
|
|
| Cash from Financing Activities |
26
N/A
|
2
-91%
|
(10)
N/A
|
102
N/A
|
211
+107%
|
141
-33%
|
190
+35%
|
172
-10%
|
140
-19%
|
144
+3%
|
152
+6%
|
190
+25%
|
161
-15%
|
187
+16%
|
443
+137%
|
362
-18%
|
506
+40%
|
767
+52%
|
307
-60%
|
397
+29%
|
538
+36%
|
368
-32%
|
680
+84%
|
890
+31%
|
715
-20%
|
887
+24%
|
861
-3%
|
616
-28%
|
502
-19%
|
343
-32%
|
181
-47%
|
282
+56%
|
326
+16%
|
105
-68%
|
307
+192%
|
133
-57%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(23)
N/A
|
(43)
-85%
|
2
N/A
|
65
+2 549%
|
(12)
N/A
|
1
N/A
|
10
+1 374%
|
(12)
N/A
|
15
N/A
|
18
+21%
|
17
-4%
|
(7)
N/A
|
28
N/A
|
52
+89%
|
41
-22%
|
60
+47%
|
275
+360%
|
15
-95%
|
(23)
N/A
|
(81)
-258%
|
(73)
+9%
|
24
N/A
|
71
+198%
|
84
+18%
|
(122)
N/A
|
26
N/A
|
39
+48%
|
73
+89%
|
26
-64%
|
27
+4%
|
22
-20%
|
93
+330%
|
126
+35%
|
287
+128%
|
185
-35%
|
|