Bexil Corp
OTC:BXLC
Cash Flow Statement
Cash Flow Statement
Bexil Corp
| 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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(8)
|
(7)
|
(6)
|
(6)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(1)
|
2
|
2
|
3
|
5
|
(3)
|
(2)
|
(3)
|
1
|
9
|
12
|
10
|
6
|
4
|
(3)
|
(1)
|
(2)
|
(1)
|
1
|
2
|
3
|
4
|
3
|
5
|
|
| 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
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
68
|
23
|
26
|
24
|
24
|
2
|
(1)
|
(1)
|
(4)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
1
|
4
|
1
|
1
|
(0)
|
(4)
|
3
|
2
|
4
|
2
|
(6)
|
(9)
|
(8)
|
(4)
|
(2)
|
6
|
5
|
4
|
4
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(39)
|
(1)
|
(5)
|
(13)
|
(12)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
(0)
|
(2)
|
(2)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
24
N/A
|
15
-41%
|
14
0%
|
5
-68%
|
5
+17%
|
(0)
N/A
|
(2)
-4 056%
|
(3)
-45%
|
(4)
-37%
|
(2)
+47%
|
(2)
+16%
|
(2)
+18%
|
(1)
+28%
|
1
N/A
|
(1)
N/A
|
(1)
+33%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
-89%
|
(0)
N/A
|
1
N/A
|
1
+38%
|
1
-8%
|
0
-55%
|
0
+10%
|
0
-6%
|
1
+181%
|
1
-37%
|
2
+178%
|
2
+9%
|
2
-14%
|
3
+30%
|
2
-26%
|
2
-17%
|
1
-26%
|
2
+32%
|
2
+8%
|
1
-37%
|
1
+32%
|
1
+3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Other Items |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
0
|
(1)
|
1
|
2
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
2
|
3
|
2
|
2
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
+729%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(3)
N/A
|
(3)
+8%
|
(3)
N/A
|
(3)
N/A
|
1
N/A
|
1
-20%
|
1
N/A
|
1
-27%
|
0
-48%
|
(1)
N/A
|
(0)
+43%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
2
+218%
|
2
-11%
|
3
+29%
|
2
-26%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(3)
-64%
|
(2)
+30%
|
(2)
+1%
|
2
N/A
|
3
+62%
|
2
-30%
|
2
-1%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(4)
|
(4)
|
|
| Net Issuance of Debt |
(13)
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(58)
|
0
|
0
|
(14)
|
(14)
|
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
|
|
| Cash from Financing Activities |
(22)
N/A
|
(13)
+43%
|
(10)
+25%
|
(1)
+88%
|
(1)
+25%
|
(3)
-225%
|
(3)
+0%
|
(2)
+16%
|
(2)
+12%
|
0
N/A
|
(1)
N/A
|
(1)
+13%
|
(1)
N/A
|
(1)
+11%
|
0
N/A
|
(0)
N/A
|
(0)
-475%
|
(0)
+4%
|
(0)
+40%
|
(0)
-40%
|
(0)
+1%
|
(0)
-48%
|
(1)
-32%
|
(1)
+15%
|
(0)
+64%
|
(0)
+17%
|
(0)
-151%
|
(1)
-91%
|
(2)
-108%
|
(2)
-39%
|
(2)
+17%
|
(1)
+24%
|
(1)
+59%
|
0
N/A
|
(1)
N/A
|
(1)
-9%
|
(1)
-2%
|
(1)
+4%
|
0
N/A
|
(4)
N/A
|
(4)
-2%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
2
-2%
|
5
+160%
|
4
-28%
|
5
+28%
|
(2)
N/A
|
(4)
-102%
|
(5)
-13%
|
(6)
-19%
|
(5)
+8%
|
(5)
-2%
|
(5)
+8%
|
(4)
+9%
|
2
N/A
|
(0)
N/A
|
0
N/A
|
0
+1 438%
|
(1)
N/A
|
(0)
+65%
|
(1)
-48%
|
(1)
+31%
|
(1)
-71%
|
1
N/A
|
3
+135%
|
2
-17%
|
3
+29%
|
2
-32%
|
0
-74%
|
(1)
N/A
|
(0)
+97%
|
1
N/A
|
1
+21%
|
0
-81%
|
(1)
N/A
|
(2)
-63%
|
(2)
-27%
|
2
N/A
|
4
+65%
|
3
-6%
|
(0)
N/A
|
(2)
-1 633%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
24
N/A
|
15
-41%
|
14
0%
|
5
-68%
|
5
+17%
|
(0)
N/A
|
(2)
-4 056%
|
(3)
-45%
|
(4)
-37%
|
(2)
+47%
|
(2)
+16%
|
(2)
+18%
|
(1)
+28%
|
1
N/A
|
(1)
N/A
|
(1)
+33%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
-89%
|
(0)
N/A
|
1
N/A
|
1
+38%
|
1
-8%
|
0
-55%
|
0
+10%
|
0
-6%
|
1
+181%
|
1
-37%
|
2
+178%
|
2
+9%
|
2
-14%
|
3
+30%
|
2
-26%
|
2
-17%
|
1
-26%
|
2
+32%
|
2
+8%
|
1
-37%
|
1
+32%
|
1
+3%
|
|