BioElectronics Corp
OTC:BIEL
Cash Flow Statement
Cash Flow Statement
BioElectronics Corp
| Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
0
|
1
|
(0)
|
(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)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(0)
+69%
|
(1)
-80%
|
(1)
-52%
|
(2)
-29%
|
(2)
-35%
|
(2)
+25%
|
(1)
+70%
|
(0)
+33%
|
0
N/A
|
(0)
N/A
|
(1)
-272%
|
(2)
-28%
|
(2)
-8%
|
(2)
-16%
|
(2)
-6%
|
(2)
+2%
|
(2)
0%
|
(2)
-8%
|
(2)
+24%
|
(2)
+16%
|
(1)
+3%
|
(1)
+37%
|
(1)
-18%
|
(1)
-3%
|
(1)
-25%
|
(1)
+6%
|
(2)
-19%
|
(2)
-26%
|
(2)
-5%
|
(2)
-8%
|
(2)
+12%
|
(2)
+17%
|
(1)
+13%
|
(1)
+8%
|
(2)
-29%
|
(2)
+3%
|
(2)
+7%
|
(2)
+2%
|
(1)
+15%
|
(2)
-16%
|
(1)
+11%
|
(1)
+15%
|
(1)
+25%
|
(1)
+18%
|
(1)
-51%
|
(1)
-16%
|
(1)
-9%
|
(1)
+12%
|
(1)
+32%
|
(1)
+20%
|
(1)
-11%
|
(1)
+4%
|
(1)
-12%
|
(1)
+20%
|
(1)
+14%
|
(1)
-15%
|
(0)
+43%
|
(0)
-42%
|
(0)
+35%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
0
+700%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-57%
|
(0)
+97%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+25%
|
(0)
N/A
|
(0)
-167%
|
(0)
+50%
|
(0)
-25%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-11%
|
(0)
+10%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
0
|
0
|
1
|
0
|
2
|
1
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Other |
0
|
1
|
1
|
0
|
2
|
1
|
1
|
0
|
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
|
(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)
|
|
| Cash from Financing Activities |
1
N/A
|
0
-66%
|
1
+9%
|
1
+143%
|
2
+30%
|
3
+57%
|
2
-18%
|
1
-73%
|
0
-35%
|
(0)
N/A
|
1
N/A
|
2
+50%
|
2
+16%
|
2
+8%
|
2
-23%
|
2
+36%
|
2
+8%
|
2
-3%
|
2
+12%
|
2
-24%
|
1
-19%
|
1
-2%
|
1
-39%
|
1
+21%
|
1
+3%
|
1
+28%
|
1
-3%
|
2
+17%
|
2
+28%
|
2
+5%
|
2
+5%
|
2
-10%
|
2
-18%
|
1
-14%
|
1
-7%
|
2
+35%
|
2
-10%
|
2
-7%
|
2
-1%
|
1
-23%
|
2
+31%
|
1
-10%
|
1
-16%
|
1
-24%
|
1
-21%
|
1
+57%
|
1
+14%
|
1
+16%
|
1
-15%
|
1
-36%
|
1
-15%
|
1
+0%
|
1
-2%
|
1
+19%
|
1
-20%
|
1
-5%
|
1
+3%
|
0
-32%
|
1
+27%
|
0
-60%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-20%
|
(0)
+92%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+6 800%
|
0
-65%
|
0
-63%
|
0
+22%
|
(1)
N/A
|
(0)
+58%
|
(0)
+93%
|
(0)
-400%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+25%
|
(0)
-67%
|
(0)
+40%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
-67%
|
0
+400%
|
0
-20%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+396%
|
(0)
N/A
|
(0)
N/A
|
(0)
+67%
|
(0)
-1 287%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-54%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+25%
|
0
N/A
|
0
-25%
|
0
+1 053%
|
0
-98%
|
0
+4 629%
|
0
-55%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(0)
+69%
|
(1)
-80%
|
(1)
-52%
|
(2)
-29%
|
(2)
-35%
|
(2)
+25%
|
(1)
+70%
|
(0)
+32%
|
0
N/A
|
(0)
N/A
|
(1)
-272%
|
(2)
-31%
|
(2)
-7%
|
(2)
-14%
|
(2)
-10%
|
(2)
+3%
|
(2)
-1%
|
(2)
-7%
|
(2)
+27%
|
(2)
+16%
|
(1)
+3%
|
(1)
+37%
|
(1)
-18%
|
(1)
-3%
|
(1)
-25%
|
(1)
+6%
|
(2)
-19%
|
(2)
-26%
|
(2)
-6%
|
(2)
-8%
|
(2)
+12%
|
(2)
+17%
|
(1)
+14%
|
(1)
+8%
|
(2)
-29%
|
(2)
+3%
|
(2)
+7%
|
(2)
+2%
|
(1)
+15%
|
(2)
-16%
|
(1)
+11%
|
(1)
+15%
|
(1)
+25%
|
(1)
+18%
|
(1)
-51%
|
(1)
-16%
|
(1)
-9%
|
(1)
+12%
|
(1)
+32%
|
(1)
+20%
|
(1)
-11%
|
(1)
+4%
|
(1)
-12%
|
(1)
+20%
|
(1)
+14%
|
(1)
-15%
|
(0)
+43%
|
(0)
-42%
|
(0)
+35%
|
|