Belle Corp
XPHS:BEL
Cash Flow Statement
Cash Flow Statement
Belle Corp
| 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
3 501
|
488
|
0
|
935
|
1 514
|
924
|
0
|
358
|
741
|
1 999
|
0
|
0
|
0
|
0
|
2 567
|
3 009
|
3 476
|
4 146
|
2 516
|
2 563
|
2 448
|
2 313
|
|
| Depreciation & Amortization |
1 566
|
1 096
|
1 278
|
1 281
|
1 290
|
1 303
|
1 289
|
1 141
|
1 246
|
1 209
|
1 297
|
1 409
|
1 270
|
1 273
|
1 339
|
1 387
|
1 434
|
1 479
|
1 500
|
1 504
|
1 510
|
1 514
|
|
| Other Non-Cash Items |
810
|
671
|
33
|
41
|
57
|
262
|
244
|
288
|
319
|
125
|
548
|
541
|
512
|
465
|
423
|
421
|
323
|
462
|
557
|
570
|
690
|
636
|
|
| Cash Taxes Paid |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
263
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
|
| Cash Interest Paid |
595
|
342
|
574
|
570
|
588
|
569
|
585
|
634
|
665
|
722
|
233
|
235
|
232
|
227
|
268
|
280
|
349
|
459
|
539
|
565
|
539
|
479
|
|
| Change in Working Capital |
(621)
|
(1 999)
|
(1 728)
|
(2 280)
|
(2 127)
|
(690)
|
(591)
|
(649)
|
(890)
|
(1 301)
|
(1 371)
|
(891)
|
(745)
|
(640)
|
(101)
|
378
|
421
|
280
|
115
|
61
|
313
|
500
|
|
| Cash from Operating Activities |
5 257
N/A
|
255
-95%
|
702
+175%
|
(23)
N/A
|
734
N/A
|
1 798
+145%
|
1 159
-36%
|
1 138
-2%
|
1 417
+24%
|
2 031
+43%
|
2 341
+15%
|
3 085
+32%
|
2 922
-5%
|
3 403
+16%
|
4 227
+24%
|
4 528
+7%
|
4 434
-2%
|
4 205
-5%
|
4 688
+11%
|
4 699
+0%
|
4 960
+6%
|
4 964
+0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(203)
|
(47)
|
(106)
|
(86)
|
9
|
58
|
(27)
|
(21)
|
16
|
16
|
(23)
|
(23)
|
(23)
|
(23)
|
(564)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
|
| Other Items |
(162)
|
(275)
|
(137)
|
(201)
|
(193)
|
(671)
|
(163)
|
(640)
|
(635)
|
(156)
|
106
|
242
|
237
|
948
|
(1 952)
|
(1 904)
|
(6 628)
|
(7 358)
|
(5 059)
|
(5 116)
|
(382)
|
(365)
|
|
| Cash from Investing Activities |
(365)
N/A
|
(322)
+12%
|
(243)
+24%
|
(287)
-18%
|
(183)
+36%
|
(613)
-234%
|
(190)
+69%
|
(661)
-247%
|
(620)
+6%
|
(140)
+77%
|
83
N/A
|
220
+165%
|
214
-2%
|
926
+332%
|
(2 517)
N/A
|
(2 468)
+2%
|
(7 193)
-191%
|
(7 922)
-10%
|
(5 193)
+34%
|
(5 250)
-1%
|
(516)
+90%
|
(499)
+3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
(191)
|
(166)
|
(220)
|
(29)
|
(29)
|
(29)
|
0
|
(96)
|
(96)
|
(89)
|
0
|
96
|
96
|
89
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1 993)
|
(11)
|
226
|
1 178
|
444
|
(991)
|
(653)
|
(567)
|
(862)
|
(1 512)
|
(2 101)
|
(2 337)
|
(1 524)
|
(1 174)
|
(226)
|
(220)
|
5 207
|
5 058
|
1 241
|
1 135
|
(3 945)
|
(4 217)
|
|
| Cash Paid for Dividends |
(2 534)
|
(1 568)
|
(1 431)
|
0
|
(702)
|
(242)
|
0
|
(242)
|
(298)
|
(298)
|
0
|
(1 212)
|
(956)
|
(904)
|
(582)
|
332
|
374
|
322
|
0
|
(619)
|
(567)
|
(567)
|
|
| Other |
(393)
|
(141)
|
(545)
|
(541)
|
(559)
|
(539)
|
(826)
|
(324)
|
(355)
|
(412)
|
(531)
|
(843)
|
(840)
|
(835)
|
(602)
|
(686)
|
(868)
|
(965)
|
(551)
|
(506)
|
(365)
|
(320)
|
|
| Cash from Financing Activities |
(5 112)
N/A
|
(1 886)
+63%
|
(1 970)
-4%
|
608
N/A
|
(846)
N/A
|
(1 802)
-113%
|
(1 479)
+18%
|
(1 229)
+17%
|
(1 612)
-31%
|
(2 311)
-43%
|
(2 633)
-14%
|
(3 997)
-52%
|
(2 926)
+27%
|
(2 526)
+14%
|
(1 410)
+44%
|
(574)
+59%
|
4 713
N/A
|
4 415
-6%
|
690
-84%
|
11
-98%
|
(4 876)
N/A
|
(5 103)
-5%
|
|
| Change in Cash | |||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
|
| Net Change in Cash |
(220)
N/A
|
(1 953)
-786%
|
(1 513)
+23%
|
297
N/A
|
(297)
N/A
|
(618)
-108%
|
(510)
+18%
|
(752)
-48%
|
(814)
-8%
|
(419)
+48%
|
(208)
+50%
|
(693)
-232%
|
211
N/A
|
1 803
+754%
|
298
-83%
|
1 484
+397%
|
1 953
+32%
|
697
-64%
|
185
-73%
|
(540)
N/A
|
(433)
+20%
|
(639)
-48%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
5 053
N/A
|
208
-96%
|
596
+186%
|
(109)
N/A
|
743
N/A
|
1 856
+150%
|
1 132
-39%
|
1 117
-1%
|
1 432
+28%
|
2 047
+43%
|
2 319
+13%
|
3 062
+32%
|
2 899
-5%
|
3 380
+17%
|
3 663
+8%
|
4 528
+24%
|
4 434
-2%
|
4 205
-5%
|
4 554
+8%
|
4 699
+3%
|
4 960
+6%
|
4 964
+0%
|
|