Burnham Holdings Inc
OTC:BURCA
Cash Flow Statement
Cash Flow Statement
Burnham Holdings Inc
| Dec-2010 | 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 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-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 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
1
|
8
|
9
|
5
|
7
|
5
|
4
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
7
|
7
|
6
|
5
|
5
|
4
|
4
|
1
|
2
|
2
|
2
|
(1)
|
1
|
1
|
1
|
9
|
7
|
6
|
7
|
7
|
7
|
5
|
2
|
1
|
1
|
2
|
4
|
5
|
9
|
11
|
11
|
9
|
9
|
9
|
9
|
12
|
12
|
16
|
17
|
|
| Depreciation & Amortization |
4
|
3
|
5
|
6
|
7
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Change in Deffered Taxes |
3
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
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)
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
(3)
|
(0)
|
1
|
1
|
7
|
7
|
5
|
4
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
(0)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
6
|
6
|
6
|
7
|
7
|
6
|
6
|
6
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
1
|
11
|
11
|
11
|
1
|
1
|
1
|
0
|
3
|
3
|
4
|
3
|
2
|
1
|
(4)
|
(5)
|
|
| 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
|
|
| Cash Interest Paid |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
2
|
(15)
|
(0)
|
(6)
|
(23)
|
(10)
|
(8)
|
(4)
|
(6)
|
(6)
|
(9)
|
(12)
|
(5)
|
(5)
|
(7)
|
1
|
(3)
|
(6)
|
(4)
|
(4)
|
4
|
3
|
1
|
(1)
|
(2)
|
(4)
|
(4)
|
(8)
|
(9)
|
(6)
|
(2)
|
(1)
|
1
|
3
|
(5)
|
1
|
1
|
2
|
3
|
(17)
|
(13)
|
(19)
|
(10)
|
(11)
|
(18)
|
(9)
|
4
|
8
|
10
|
6
|
3
|
7
|
11
|
9
|
|
| Cash from Operating Activities |
12
N/A
|
(11)
N/A
|
14
N/A
|
10
-30%
|
(3)
N/A
|
8
N/A
|
6
-22%
|
9
+34%
|
5
-41%
|
2
-52%
|
3
+14%
|
1
-82%
|
7
+1 262%
|
11
+58%
|
7
-32%
|
14
+96%
|
10
-28%
|
6
-43%
|
5
-14%
|
6
+15%
|
12
+114%
|
11
-14%
|
10
-11%
|
9
-10%
|
8
-8%
|
6
-19%
|
8
+23%
|
4
-52%
|
4
+9%
|
7
+72%
|
12
+70%
|
11
-11%
|
10
-9%
|
13
+34%
|
5
-64%
|
13
+167%
|
11
-11%
|
9
-19%
|
11
+17%
|
(1)
N/A
|
5
N/A
|
1
-74%
|
1
+22%
|
3
+116%
|
(2)
N/A
|
7
N/A
|
21
+199%
|
25
+19%
|
28
+12%
|
23
-17%
|
22
-5%
|
25
+14%
|
28
+12%
|
26
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(16)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(5)
|
(3)
|
(3)
|
(3)
|
(8)
|
(8)
|
(8)
|
(8)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(8)
|
(8)
|
(8)
|
(10)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(12)
|
(11)
|
(11)
|
(11)
|
(9)
|
(10)
|
|
| Other Items |
13
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
3
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
23
|
23
|
|
| Cash from Investing Activities |
(3)
N/A
|
(2)
+46%
|
(2)
-43%
|
(3)
-25%
|
(4)
-35%
|
(3)
+28%
|
(3)
-11%
|
(3)
-5%
|
(3)
+6%
|
(4)
-17%
|
(3)
+11%
|
(3)
+17%
|
(5)
-73%
|
(6)
-30%
|
(7)
-12%
|
(7)
-9%
|
(5)
+31%
|
(3)
+32%
|
(1)
+73%
|
(1)
+15%
|
(5)
-609%
|
(6)
-4%
|
(8)
-37%
|
(8)
-1%
|
(4)
+53%
|
(4)
-1%
|
(4)
-19%
|
(5)
-19%
|
(6)
-18%
|
(7)
-11%
|
(7)
-4%
|
(7)
+2%
|
(6)
+13%
|
(6)
+3%
|
(5)
+21%
|
(8)
-84%
|
(9)
-3%
|
(9)
+2%
|
(10)
-21%
|
(7)
+36%
|
(7)
-1%
|
(8)
-15%
|
(8)
-4%
|
(9)
-10%
|
(10)
-14%
|
(10)
-5%
|
(12)
-13%
|
(13)
-8%
|
(15)
-16%
|
(14)
+6%
|
(12)
+11%
|
(12)
+2%
|
14
N/A
|
13
-6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(6)
|
15
|
(8)
|
(3)
|
12
|
(2)
|
(0)
|
(2)
|
2
|
5
|
4
|
6
|
1
|
(1)
|
3
|
(3)
|
(1)
|
1
|
2
|
1
|
(3)
|
(1)
|
0
|
1
|
(0)
|
1
|
3
|
6
|
6
|
4
|
(4)
|
0
|
0
|
(3)
|
4
|
(0)
|
2
|
4
|
4
|
11
|
6
|
10
|
12
|
10
|
17
|
8
|
(6)
|
(9)
|
(9)
|
(5)
|
(5)
|
(8)
|
(36)
|
(34)
|
|
| Cash Paid for Dividends |
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(9)
N/A
|
13
N/A
|
(11)
N/A
|
(7)
+42%
|
7
N/A
|
(6)
N/A
|
(3)
+41%
|
(5)
-52%
|
(2)
+69%
|
1
N/A
|
0
-76%
|
2
+476%
|
(3)
N/A
|
(5)
-80%
|
(1)
+85%
|
(7)
-851%
|
(5)
+28%
|
(2)
+50%
|
(1)
+39%
|
(3)
-120%
|
(7)
-120%
|
(5)
+31%
|
(4)
+22%
|
(3)
+29%
|
(4)
-53%
|
(3)
+34%
|
(1)
+80%
|
2
N/A
|
2
+6%
|
(0)
N/A
|
(8)
-3 203%
|
(3)
+55%
|
(4)
-9%
|
(7)
-93%
|
(0)
+98%
|
(4)
-3 352%
|
(2)
+55%
|
(0)
+92%
|
(1)
-221%
|
8
N/A
|
2
-77%
|
6
+258%
|
8
+25%
|
6
-20%
|
13
+111%
|
4
-71%
|
(10)
N/A
|
(13)
-24%
|
(14)
-6%
|
(10)
+28%
|
(9)
+4%
|
(13)
-35%
|
(41)
-223%
|
(38)
+7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
1
+357%
|
0
-61%
|
0
-16%
|
0
+48%
|
0
-94%
|
0
+600%
|
0
+221%
|
1
+24%
|
0
-57%
|
(0)
N/A
|
(0)
-24 900%
|
(0)
-8%
|
0
N/A
|
0
-90%
|
0
+1 419%
|
0
+12%
|
0
-96%
|
3
+13 155%
|
2
-32%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(2)
+2%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
0
-89%
|
(0)
N/A
|
0
N/A
|
(3)
N/A
|
0
N/A
|
0
-80%
|
0
-3%
|
0
-86%
|
(0)
N/A
|
1
N/A
|
0
-33%
|
(0)
N/A
|
(0)
+43%
|
(0)
-277%
|
(0)
+26%
|
1
N/A
|
1
-50%
|
1
+31%
|
0
-44%
|
(1)
N/A
|
(0)
+59%
|
(0)
+53%
|
(0)
-67%
|
0
N/A
|
0
-25%
|
1
+51%
|
1
+68%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(12)
-269%
|
12
N/A
|
7
-41%
|
(7)
N/A
|
4
N/A
|
2
-50%
|
4
+94%
|
1
-81%
|
(1)
N/A
|
(0)
+70%
|
(2)
-565%
|
2
N/A
|
5
+112%
|
1
-85%
|
7
+863%
|
5
-26%
|
2
-54%
|
2
-23%
|
3
+49%
|
5
+69%
|
2
-52%
|
1
-44%
|
0
-83%
|
4
+1 586%
|
3
-27%
|
3
+27%
|
(1)
N/A
|
(2)
-42%
|
0
N/A
|
5
+2 182%
|
4
-20%
|
4
0%
|
8
+80%
|
0
-95%
|
4
+1 033%
|
3
-35%
|
1
-69%
|
1
+36%
|
(7)
N/A
|
(1)
+83%
|
(6)
-383%
|
(6)
-4%
|
(5)
+16%
|
(12)
-136%
|
(3)
+76%
|
12
N/A
|
15
+27%
|
16
+6%
|
12
-25%
|
11
-8%
|
14
+29%
|
19
+34%
|
17
-12%
|
|