Bigben Interactive SA
PAR:BIG
Cash Flow Statement
Cash Flow Statement
Bigben Interactive SA
| Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(7)
|
(24)
|
(24)
|
(17)
|
(12)
|
2
|
5
|
12
|
16
|
16
|
11
|
12
|
12
|
10
|
7
|
10
|
11
|
8
|
9
|
2
|
(0)
|
(4)
|
(1)
|
4
|
3
|
9
|
11
|
9
|
11
|
17
|
20
|
16
|
15
|
15
|
13
|
8
|
7
|
9
|
5
|
14
|
16
|
0
|
(2)
|
|
| Depreciation & Amortization |
2
|
2
|
4
|
7
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
5
|
6
|
5
|
5
|
8
|
9
|
7
|
10
|
9
|
8
|
10
|
11
|
13
|
18
|
23
|
27
|
29
|
31
|
31
|
30
|
29
|
31
|
36
|
47
|
54
|
53
|
63
|
68
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
2
|
5
|
6
|
9
|
6
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
|
| Other Non-Cash Items |
(4)
|
(1)
|
0
|
0
|
1
|
(0)
|
1
|
(1)
|
(0)
|
(2)
|
1
|
(0)
|
1
|
1
|
2
|
2
|
6
|
14
|
35
|
21
|
(5)
|
(2)
|
(5)
|
(4)
|
3
|
4
|
5
|
4
|
5
|
8
|
6
|
7
|
7
|
11
|
21
|
16
|
14
|
20
|
6
|
10
|
(5)
|
(20)
|
(1)
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
5
|
8
|
5
|
4
|
6
|
(1)
|
(4)
|
5
|
7
|
5
|
4
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
11
|
17
|
23
|
22
|
17
|
9
|
(14)
|
(3)
|
(1)
|
(2)
|
(7)
|
(7)
|
(4)
|
(7)
|
(9)
|
(1)
|
(32)
|
(32)
|
(7)
|
(16)
|
(14)
|
(13)
|
6
|
10
|
4
|
4
|
(8)
|
(7)
|
(7)
|
(17)
|
(24)
|
(26)
|
(24)
|
(12)
|
(14)
|
(13)
|
(16)
|
(29)
|
4
|
3
|
16
|
28
|
8
|
3
|
|
| Cash from Operating Activities |
4
N/A
|
12
+182%
|
4
-71%
|
5
+36%
|
4
-21%
|
(2)
N/A
|
(9)
-258%
|
2
N/A
|
12
+382%
|
14
+19%
|
12
-11%
|
6
-50%
|
12
+91%
|
9
-20%
|
6
-35%
|
10
+67%
|
(12)
N/A
|
(1)
+90%
|
41
N/A
|
18
-56%
|
(8)
N/A
|
(6)
+30%
|
4
N/A
|
15
+313%
|
19
+28%
|
20
+4%
|
16
-22%
|
20
+25%
|
21
+7%
|
21
-2%
|
23
+10%
|
27
+22%
|
28
+0%
|
45
+65%
|
53
+16%
|
46
-12%
|
36
-23%
|
29
-18%
|
54
+85%
|
65
+21%
|
80
+22%
|
78
-2%
|
70
-9%
|
70
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(6)
|
(6)
|
(4)
|
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(9)
|
(10)
|
(10)
|
(14)
|
(16)
|
(18)
|
(26)
|
(30)
|
(34)
|
(36)
|
(43)
|
(53)
|
(55)
|
(60)
|
(66)
|
(83)
|
(91)
|
(86)
|
(84)
|
(79)
|
(79)
|
|
| Other Items |
6
|
4
|
(0)
|
3
|
4
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(38)
|
(40)
|
(7)
|
(24)
|
(17)
|
13
|
19
|
10
|
0
|
3
|
4
|
6
|
6
|
4
|
(9)
|
(14)
|
(10)
|
(7)
|
0
|
(1)
|
(19)
|
(34)
|
(51)
|
(35)
|
(4)
|
(4)
|
(3)
|
1
|
2
|
|
| Cash from Investing Activities |
3
N/A
|
1
-62%
|
(1)
N/A
|
0
N/A
|
3
+1 052%
|
(1)
N/A
|
(1)
-17%
|
(1)
-63%
|
(1)
-14%
|
(1)
+55%
|
(1)
-84%
|
(3)
-123%
|
(2)
+5%
|
(2)
+5%
|
(6)
-147%
|
(43)
-639%
|
(44)
-2%
|
(13)
+71%
|
(30)
-128%
|
(21)
+29%
|
8
N/A
|
13
+77%
|
4
-70%
|
(8)
N/A
|
(7)
+19%
|
(6)
+13%
|
(8)
-41%
|
(10)
-20%
|
(15)
-46%
|
(34)
-132%
|
(44)
-28%
|
(44)
-1%
|
(43)
+2%
|
(43)
+1%
|
(54)
-25%
|
(74)
-36%
|
(94)
-28%
|
(117)
-24%
|
(118)
-1%
|
(96)
+19%
|
(90)
+6%
|
(87)
+3%
|
(79)
+9%
|
(77)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
5
|
5
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
103
|
103
|
(5)
|
(10)
|
(16)
|
(17)
|
(6)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
17
|
(3)
|
(4)
|
(4)
|
(4)
|
4
|
10
|
3
|
(5)
|
(8)
|
(9)
|
(10)
|
(2)
|
(3)
|
(2)
|
41
|
50
|
(2)
|
(12)
|
(8)
|
(9)
|
(9)
|
(10)
|
1
|
(8)
|
(13)
|
(9)
|
(2)
|
10
|
26
|
21
|
15
|
22
|
15
|
71
|
49
|
32
|
52
|
18
|
2
|
(10)
|
(0)
|
8
|
1
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(2)
|
(4)
|
(4)
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
(3)
|
8
|
11
|
(1)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
(2)
|
(5)
|
3
|
3
|
(6)
|
|
| Cash from Financing Activities |
17
N/A
|
(3)
N/A
|
(4)
-17%
|
(7)
-79%
|
3
N/A
|
16
+366%
|
8
-48%
|
0
-99%
|
(7)
N/A
|
(10)
-44%
|
(9)
+10%
|
(7)
+26%
|
(0)
+95%
|
(7)
-1 991%
|
(6)
+4%
|
42
N/A
|
50
+20%
|
(1)
N/A
|
(10)
-1 468%
|
(9)
+17%
|
(10)
-16%
|
(11)
-7%
|
(11)
-8%
|
0
N/A
|
(8)
N/A
|
(6)
+21%
|
(3)
+61%
|
(3)
-8%
|
8
N/A
|
22
+173%
|
19
-12%
|
11
-45%
|
120
+1 026%
|
116
-3%
|
64
-45%
|
29
-54%
|
6
-79%
|
25
+313%
|
4
-85%
|
1
-73%
|
(15)
N/A
|
2
N/A
|
10
+360%
|
(5)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
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
|
2
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
|
| Net Change in Cash |
24
N/A
|
10
-58%
|
(2)
N/A
|
(2)
-18%
|
10
N/A
|
12
+30%
|
(1)
N/A
|
1
N/A
|
3
+120%
|
3
-5%
|
2
-20%
|
(3)
N/A
|
9
N/A
|
1
-92%
|
(6)
N/A
|
8
N/A
|
(6)
N/A
|
(15)
-127%
|
2
N/A
|
(11)
N/A
|
(11)
+3%
|
(3)
+68%
|
(4)
-11%
|
7
N/A
|
4
-40%
|
8
+71%
|
5
-41%
|
7
+52%
|
14
+105%
|
8
-45%
|
(2)
N/A
|
(6)
-215%
|
104
N/A
|
118
+14%
|
62
-47%
|
2
-98%
|
(52)
N/A
|
(61)
-17%
|
(60)
+1%
|
(30)
+51%
|
(25)
+16%
|
(7)
+72%
|
2
N/A
|
(13)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
9
+414%
|
2
-76%
|
2
-19%
|
2
+35%
|
(4)
N/A
|
(10)
-175%
|
1
N/A
|
10
+1 111%
|
12
+23%
|
10
-17%
|
4
-64%
|
9
+158%
|
7
-26%
|
0
-96%
|
4
+1 367%
|
(16)
N/A
|
(7)
+56%
|
36
N/A
|
14
-61%
|
(13)
N/A
|
(12)
+11%
|
(2)
+81%
|
7
N/A
|
10
+49%
|
10
+2%
|
2
-84%
|
4
+133%
|
3
-32%
|
(5)
N/A
|
(8)
-53%
|
(7)
+14%
|
(9)
-34%
|
2
N/A
|
(0)
N/A
|
(8)
-12 363%
|
(24)
-192%
|
(37)
-52%
|
(29)
+22%
|
(26)
+10%
|
(6)
+77%
|
(6)
-9%
|
(9)
-40%
|
(10)
-8%
|
|