Cypher Metaverse Inc
CNSX:CODE
Cash Flow Statement
Cash Flow Statement
Cypher Metaverse Inc
| 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 |
0
|
0
|
0
|
(0)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(7)
|
(8)
|
(8)
|
(13)
|
(11)
|
(10)
|
(9)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
(0)
|
(0)
|
(0)
|
1
|
3
|
4
|
4
|
3
|
1
|
0
|
0
|
2
|
2
|
3
|
3
|
2
|
5
|
5
|
5
|
9
|
7
|
6
|
6
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-19%
|
(0)
-167%
|
(1)
-275%
|
(2)
-150%
|
(2)
-61%
|
(3)
-25%
|
(3)
-14%
|
(3)
+10%
|
(3)
+0%
|
(3)
+4%
|
(3)
-1%
|
(3)
+13%
|
(2)
+14%
|
(2)
-1%
|
(2)
+30%
|
(2)
-22%
|
(4)
-91%
|
(4)
-8%
|
(4)
+7%
|
(4)
-18%
|
(3)
+32%
|
(3)
+8%
|
(3)
-19%
|
(2)
+29%
|
(2)
+19%
|
(2)
+14%
|
(2)
+2%
|
(2)
-3%
|
(1)
+27%
|
(1)
+26%
|
(0)
+43%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-31%
|
(1)
-71%
|
(3)
-184%
|
(3)
+11%
|
(3)
+5%
|
(2)
+21%
|
(1)
+38%
|
(1)
+10%
|
(2)
-44%
|
(2)
-3%
|
(1)
+71%
|
(0)
+12%
|
0
N/A
|
(0)
N/A
|
(1)
-389%
|
(1)
-5%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(1)
-32%
|
0
N/A
|
(0)
N/A
|
(0)
+14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
2
|
5
|
9
|
8
|
7
|
4
|
1
|
1
|
3
|
3
|
3
|
4
|
2
|
3
|
7
|
8
|
8
|
7
|
4
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
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 |
0
N/A
|
0
N/A
|
1
+567%
|
2
+104%
|
5
+127%
|
9
+91%
|
8
-10%
|
7
-12%
|
4
-39%
|
1
-77%
|
1
N/A
|
3
+186%
|
3
+0%
|
3
+6%
|
4
+18%
|
2
-49%
|
3
+72%
|
7
+124%
|
8
+11%
|
8
+6%
|
7
-12%
|
3
-53%
|
2
-39%
|
1
-32%
|
1
-24%
|
0
-95%
|
0
+89%
|
0
N/A
|
0
+274%
|
0
-7%
|
0
-14%
|
0
+48%
|
|
| 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
|
|
| Net Change in Cash |
0
N/A
|
0
-44%
|
1
+833%
|
1
+71%
|
2
+71%
|
6
+128%
|
4
-34%
|
0
-95%
|
(2)
N/A
|
(5)
-185%
|
(4)
+15%
|
(1)
+64%
|
(1)
+37%
|
(1)
+3%
|
(0)
+52%
|
(0)
+44%
|
1
N/A
|
4
+335%
|
4
+7%
|
4
+2%
|
2
-43%
|
(0)
N/A
|
(1)
-314%
|
(2)
-39%
|
(1)
+27%
|
(2)
-49%
|
(2)
+5%
|
(2)
-7%
|
(2)
+4%
|
(1)
+22%
|
(1)
+41%
|
(0)
+65%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-19%
|
(0)
-167%
|
(1)
-275%
|
(2)
-150%
|
(2)
-61%
|
(3)
-25%
|
(3)
-14%
|
(3)
+10%
|
(3)
+1%
|
(3)
+4%
|
(3)
-1%
|
(3)
+13%
|
(2)
+14%
|
(2)
-1%
|
(2)
+30%
|
(2)
-22%
|
(4)
-91%
|
(4)
-8%
|
(4)
-10%
|
(5)
-16%
|
(3)
+41%
|
(3)
-14%
|
(3)
+3%
|
(2)
+25%
|
(2)
+24%
|
(2)
+6%
|
(2)
+4%
|
(2)
+5%
|
(1)
+27%
|
(1)
+26%
|
(0)
+43%
|
|