Brikor Ltd
JSE:BIK
Cash Flow Statement
Cash Flow Statement
Brikor Ltd
| Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Nov-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
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
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
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
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(6)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(12)
|
(17)
|
(13)
|
(4)
|
(7)
|
(8)
|
(5)
|
(5)
|
(4)
|
0
|
3
|
2
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
|
| Cash Interest Paid |
(18)
|
0
|
(26)
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
(7)
|
(12)
|
(9)
|
(9)
|
(9)
|
(4)
|
1
|
(4)
|
(5)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
(3)
|
(6)
|
(2)
|
(4)
|
(3)
|
|
| Change in Working Capital |
12
|
(19)
|
34
|
15
|
(9)
|
(29)
|
0
|
38
|
30
|
34
|
14
|
85
|
84
|
51
|
37
|
43
|
37
|
31
|
4
|
(5)
|
11
|
13
|
25
|
24
|
20
|
3
|
10
|
2
|
17
|
15
|
18
|
12
|
|
| Cash from Operating Activities |
(12)
N/A
|
(19)
-65%
|
7
N/A
|
15
+111%
|
(9)
N/A
|
(11)
-15%
|
0
N/A
|
8
+3 632%
|
30
+266%
|
34
+14%
|
8
-78%
|
74
+878%
|
74
+0%
|
37
-50%
|
16
-57%
|
22
+39%
|
25
+11%
|
23
-7%
|
(8)
N/A
|
(15)
-105%
|
4
N/A
|
6
+58%
|
19
+234%
|
22
+18%
|
21
-6%
|
0
-98%
|
8
+2 307%
|
(2)
N/A
|
11
N/A
|
12
+5%
|
13
+13%
|
7
-49%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(66)
|
0
|
(15)
|
0
|
0
|
(7)
|
0
|
(19)
|
0
|
0
|
(3)
|
(17)
|
(25)
|
(18)
|
(16)
|
(22)
|
(24)
|
(16)
|
(9)
|
(5)
|
(3)
|
(3)
|
(3)
|
(6)
|
(10)
|
(6)
|
(9)
|
(5)
|
(6)
|
(0)
|
(1)
|
(2)
|
|
| Other Items |
(170)
|
(26)
|
6
|
(12)
|
9
|
35
|
21
|
41
|
22
|
1
|
(2)
|
(2)
|
1
|
2
|
(0)
|
(0)
|
1
|
(1)
|
23
|
22
|
(2)
|
1
|
0
|
0
|
(0)
|
1
|
2
|
4
|
3
|
3
|
4
|
3
|
|
| Cash from Investing Activities |
(236)
N/A
|
(26)
+89%
|
(9)
+65%
|
(12)
-36%
|
9
N/A
|
27
+197%
|
21
-23%
|
21
+1%
|
22
+1%
|
1
-94%
|
(5)
N/A
|
(19)
-290%
|
(24)
-23%
|
(16)
+32%
|
(17)
-3%
|
(22)
-35%
|
(23)
-1%
|
(17)
+25%
|
14
N/A
|
17
+19%
|
(5)
N/A
|
(3)
+49%
|
(3)
-10%
|
(6)
-95%
|
(10)
-79%
|
(6)
+45%
|
(8)
-38%
|
(1)
+86%
|
(2)
-126%
|
3
N/A
|
3
+4%
|
1
-45%
|
|
| 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
|
|
| Net Issuance of Debt |
139
|
0
|
(2)
|
0
|
0
|
(23)
|
0
|
(14)
|
0
|
0
|
4
|
19
|
(76)
|
(94)
|
1
|
(7)
|
(15)
|
(9)
|
(10)
|
(5)
|
(4)
|
(6)
|
(5)
|
(5)
|
(8)
|
(6)
|
(10)
|
(10)
|
(17)
|
(8)
|
(15)
|
(12)
|
|
| Other |
0
|
10
|
0
|
(4)
|
2
|
0
|
(20)
|
0
|
(21)
|
(3)
|
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 |
139
N/A
|
10
-93%
|
(2)
N/A
|
(4)
-110%
|
2
N/A
|
(23)
N/A
|
(20)
+13%
|
(14)
+29%
|
(21)
-49%
|
(3)
+85%
|
8
N/A
|
19
+137%
|
(76)
N/A
|
(94)
-25%
|
1
N/A
|
(7)
N/A
|
(15)
-123%
|
(9)
+41%
|
(10)
-11%
|
(5)
+45%
|
(4)
+28%
|
(6)
-62%
|
(5)
+19%
|
(5)
-6%
|
(8)
-55%
|
(6)
+34%
|
(10)
-88%
|
(10)
+6%
|
(17)
-72%
|
(8)
+51%
|
(15)
-86%
|
(12)
+25%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Net Change in Cash |
(108)
N/A
|
(35)
+68%
|
(4)
+89%
|
(1)
+69%
|
2
N/A
|
(6)
N/A
|
1
N/A
|
15
+1 195%
|
30
+99%
|
32
+7%
|
11
-67%
|
73
+589%
|
(26)
N/A
|
(73)
-185%
|
0
N/A
|
(7)
N/A
|
(13)
-90%
|
(3)
+78%
|
(3)
-11%
|
(4)
-19%
|
(5)
-39%
|
(3)
+39%
|
11
N/A
|
11
+3%
|
2
-79%
|
(11)
N/A
|
(10)
+6%
|
(12)
-23%
|
(8)
+33%
|
6
N/A
|
0
-92%
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(77)
N/A
|
(19)
+75%
|
(8)
+61%
|
15
N/A
|
(9)
N/A
|
(18)
-94%
|
0
N/A
|
(11)
N/A
|
30
N/A
|
34
+14%
|
4
-87%
|
56
+1 169%
|
49
-14%
|
19
-62%
|
(0)
N/A
|
0
N/A
|
1
+245%
|
7
+646%
|
(16)
N/A
|
(21)
-28%
|
0
N/A
|
3
+492%
|
16
+524%
|
17
+7%
|
11
-35%
|
(6)
N/A
|
(1)
+80%
|
(7)
-466%
|
5
N/A
|
11
+115%
|
12
+5%
|
5
-59%
|
|