Bplats Inc
TSE:4381
Cash Flow Statement
Cash Flow Statement
Bplats Inc
Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
(48)
|
(174)
|
(126)
|
24
|
31
|
15
|
78
|
176
|
167
|
|
Depreciation & Amortization |
135
|
155
|
185
|
221
|
236
|
235
|
173
|
124
|
153
|
|
Other Non-Cash Items |
1
|
14
|
23
|
30
|
30
|
22
|
22
|
21
|
10
|
|
Cash Taxes Paid |
(1)
|
7
|
(3)
|
(1)
|
23
|
32
|
14
|
5
|
15
|
|
Cash Interest Paid |
1
|
2
|
2
|
4
|
6
|
5
|
4
|
5
|
6
|
|
Change in Working Capital |
69
|
39
|
1
|
(9)
|
(77)
|
(69)
|
(33)
|
12
|
54
|
|
Cash from Operating Activities |
158
N/A
|
34
-79%
|
83
+145%
|
266
+222%
|
220
-17%
|
203
-8%
|
240
+18%
|
333
+39%
|
383
+15%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(309)
|
(276)
|
(250)
|
(220)
|
(242)
|
(301)
|
(303)
|
(303)
|
(312)
|
|
Other Items |
(3)
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
(50)
|
(40)
|
|
Cash from Investing Activities |
(312)
N/A
|
(279)
+11%
|
(250)
+10%
|
(220)
+12%
|
(242)
-10%
|
(301)
-24%
|
(303)
-1%
|
(353)
-17%
|
(352)
+0%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
2
|
2
|
3
|
11
|
15
|
7
|
4
|
2
|
9
|
|
Net Issuance of Debt |
275
|
257
|
63
|
(63)
|
74
|
53
|
161
|
122
|
136
|
|
Other |
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
|
Cash from Financing Activities |
292
N/A
|
274
-6%
|
66
-76%
|
(52)
N/A
|
89
N/A
|
60
-32%
|
165
+175%
|
124
-25%
|
136
+9%
|
|
Change in Cash | ||||||||||
Net Change in Cash |
139
N/A
|
29
-79%
|
(101)
N/A
|
(6)
+94%
|
67
N/A
|
(38)
N/A
|
103
N/A
|
104
+1%
|
167
+60%
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
(151)
N/A
|
(242)
-61%
|
(167)
+31%
|
46
N/A
|
(22)
N/A
|
(98)
-349%
|
(62)
+36%
|
30
N/A
|
71
+139%
|