Global Education Ltd
NSE:GLOBAL
Cash Flow Statement
Cash Flow Statement
Global Education Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
44
|
69
|
61
|
119
|
146
|
167
|
213
|
212
|
303
|
364
|
438
|
752
|
448
|
432
|
429
|
140
|
370
|
335
|
294
|
302
|
|
| Depreciation & Amortization |
14
|
15
|
12
|
26
|
39
|
52
|
58
|
56
|
63
|
58
|
55
|
75
|
43
|
40
|
37
|
12
|
36
|
39
|
43
|
48
|
|
| Other Non-Cash Items |
30
|
23
|
28
|
25
|
(18)
|
(17)
|
(19)
|
(21)
|
(21)
|
(19)
|
(17)
|
(28)
|
(20)
|
(24)
|
(28)
|
(21)
|
(32)
|
(28)
|
(35)
|
(5)
|
|
| Cash Taxes Paid |
12
|
18
|
16
|
31
|
38
|
45
|
57
|
58
|
83
|
93
|
108
|
177
|
114
|
111
|
110
|
44
|
90
|
85
|
76
|
80
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(30)
|
(25)
|
(17)
|
(7)
|
41
|
(40)
|
(78)
|
(79)
|
(87)
|
(153)
|
(198)
|
(483)
|
(250)
|
(139)
|
(159)
|
74
|
(135)
|
(140)
|
(30)
|
(88)
|
|
| Cash from Operating Activities |
57
N/A
|
82
+44%
|
85
+3%
|
163
+92%
|
208
+28%
|
162
-22%
|
173
+7%
|
168
-3%
|
257
+53%
|
250
-3%
|
278
+11%
|
319
+15%
|
221
-31%
|
309
+40%
|
279
-10%
|
201
-28%
|
239
+19%
|
205
-14%
|
273
+33%
|
257
-6%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(5)
|
(7)
|
(85)
|
(188)
|
(196)
|
(196)
|
(123)
|
(39)
|
(51)
|
(67)
|
(80)
|
(95)
|
(40)
|
(30)
|
(26)
|
(37)
|
(82)
|
(80)
|
(110)
|
(72)
|
|
| Other Items |
(44)
|
(57)
|
24
|
53
|
60
|
68
|
(1)
|
(47)
|
(110)
|
(117)
|
(136)
|
(207)
|
(88)
|
(139)
|
(166)
|
(23)
|
(117)
|
(105)
|
(72)
|
(141)
|
|
| Cash from Investing Activities |
(48)
N/A
|
(64)
-32%
|
(62)
+3%
|
(135)
-119%
|
(135)
0%
|
(129)
+5%
|
(124)
+4%
|
(86)
+31%
|
(162)
-88%
|
(184)
-14%
|
(217)
-18%
|
(302)
-39%
|
(128)
+58%
|
(170)
-32%
|
(192)
-13%
|
(60)
+69%
|
(199)
-231%
|
(185)
+7%
|
(182)
+2%
|
(212)
-17%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Cash Paid for Dividends |
(4)
|
(19)
|
(20)
|
(20)
|
(41)
|
(25)
|
(31)
|
(61)
|
(41)
|
(41)
|
(76)
|
(122)
|
(102)
|
(102)
|
(76)
|
(51)
|
(71)
|
(71)
|
(76)
|
(51)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(19)
-410%
|
(20)
-7%
|
(20)
0%
|
(41)
-101%
|
(25)
+38%
|
(31)
-20%
|
(61)
-100%
|
(41)
+34%
|
(41)
N/A
|
(76)
-88%
|
(121)
-59%
|
(102)
+16%
|
(102)
+0%
|
(76)
+25%
|
(52)
+33%
|
(71)
-38%
|
(71)
0%
|
(76)
-7%
|
(49)
+35%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
5
N/A
|
(1)
N/A
|
3
N/A
|
7
+180%
|
32
+336%
|
8
-77%
|
19
+153%
|
22
+14%
|
55
+157%
|
26
-53%
|
(15)
N/A
|
(104)
-606%
|
(9)
+91%
|
38
N/A
|
10
-73%
|
89
+774%
|
(31)
N/A
|
(51)
-67%
|
15
N/A
|
(4)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
52
N/A
|
75
+44%
|
(1)
N/A
|
(25)
-3 524%
|
13
N/A
|
(35)
N/A
|
50
N/A
|
129
+157%
|
206
+59%
|
184
-11%
|
198
+8%
|
224
+13%
|
181
-19%
|
279
+54%
|
253
-9%
|
164
-35%
|
157
-4%
|
125
-21%
|
163
+31%
|
186
+14%
|
|