Brightcom Group Ltd
NSE:BCG
Cash Flow Statement
Cash Flow Statement
Brightcom Group Ltd
Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||
Net Income |
6 171
|
6 283
|
6 600
|
8 154
|
12 581
|
16 536
|
19 001
|
|
Depreciation & Amortization |
1 795
|
2 031
|
2 261
|
2 372
|
2 462
|
2 568
|
2 655
|
|
Other Non-Cash Items |
135
|
(86)
|
(3)
|
(21)
|
(15)
|
(14)
|
(0)
|
|
Cash Taxes Paid |
1 903
|
2 096
|
1 687
|
2 022
|
2 407
|
2 960
|
4 536
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(7 211)
|
(6 494)
|
(4 258)
|
(7 825)
|
(12 155)
|
(14 034)
|
(14 631)
|
|
Cash from Operating Activities |
891
N/A
|
1 734
+95%
|
4 600
+165%
|
2 680
-42%
|
2 873
+7%
|
5 056
+76%
|
7 025
+39%
|
|
Investing Cash Flow | ||||||||
Capital Expenditures |
(2 718)
|
(2 772)
|
(3 263)
|
(3 456)
|
(2 057)
|
(386)
|
(2 658)
|
|
Other Items |
0
|
(216)
|
(1 045)
|
(828)
|
(112)
|
(112)
|
0
|
|
Cash from Investing Activities |
(2 718)
N/A
|
(2 988)
-10%
|
(4 308)
-44%
|
(4 285)
+1%
|
(2 169)
+49%
|
(497)
+77%
|
(2 658)
-434%
|
|
Financing Cash Flow | ||||||||
Net Issuance of Common Stock |
0
|
63
|
63
|
651
|
961
|
0
|
1
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(395)
|
|
Other |
1 992
|
1 420
|
(279)
|
1 928
|
4 519
|
4 790
|
2 693
|
|
Cash from Financing Activities |
1 992
N/A
|
1 483
-26%
|
(216)
N/A
|
2 579
N/A
|
5 480
+113%
|
5 101
-7%
|
2 300
-55%
|
|
Change in Cash | ||||||||
Net Change in Cash |
164
N/A
|
228
+39%
|
75
-67%
|
974
+1 195%
|
6 185
+535%
|
9 659
+56%
|
6 667
-31%
|
|
Free Cash Flow | ||||||||
Free Cash Flow |
(1 828)
N/A
|
(1 038)
+43%
|
1 336
N/A
|
(776)
N/A
|
816
N/A
|
4 670
+472%
|
4 368
-6%
|