Victory Square Technologies Inc
CNSX:VST
Cash Flow Statement
Cash Flow Statement
Victory Square Technologies 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(13)
|
(12)
|
(13)
|
(9)
|
(6)
|
(1)
|
1
|
9
|
20
|
19
|
18
|
2
|
(19)
|
(26)
|
(32)
|
(29)
|
(29)
|
(25)
|
(21)
|
(20)
|
(17)
|
(17)
|
(18)
|
(4)
|
1
|
1
|
3
|
(7)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
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)
|
(0)
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
1
|
(0)
|
0
|
(1)
|
0
|
7
|
7
|
8
|
7
|
4
|
(1)
|
(3)
|
(12)
|
(24)
|
(24)
|
(24)
|
(13)
|
8
|
15
|
20
|
20
|
21
|
18
|
15
|
14
|
10
|
10
|
12
|
1
|
(2)
|
(2)
|
(4)
|
6
|
|
| Cash Interest Paid |
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
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
(1)
|
(1)
|
(4)
|
(1)
|
0
|
(0)
|
5
|
3
|
2
|
2
|
1
|
0
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
(1)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-3%
|
(1)
+30%
|
(1)
+30%
|
(2)
-80%
|
(3)
-70%
|
(4)
-49%
|
(4)
+7%
|
(2)
+55%
|
(1)
+28%
|
(1)
+19%
|
(0)
+91%
|
(1)
-644%
|
(1)
+20%
|
0
N/A
|
(1)
N/A
|
(3)
-200%
|
(4)
-37%
|
(9)
-107%
|
(11)
-17%
|
(9)
+21%
|
(9)
-2%
|
(4)
+50%
|
(3)
+34%
|
(4)
-25%
|
(2)
+49%
|
(2)
-5%
|
(3)
-51%
|
(3)
-9%
|
(3)
-1%
|
(2)
+37%
|
(1)
+44%
|
(1)
+56%
|
0
N/A
|
(0)
N/A
|
(1)
-297%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
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 Items |
0
|
0
|
0
|
(0)
|
(2)
|
(5)
|
(6)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
0
|
(0)
|
(3)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(2)
-3 491%
|
(5)
-147%
|
(7)
-37%
|
(8)
-5%
|
(7)
+5%
|
(5)
+26%
|
(3)
+47%
|
(3)
-18%
|
(2)
+44%
|
(0)
+78%
|
(1)
-155%
|
(1)
+36%
|
(0)
+89%
|
1
N/A
|
0
-70%
|
(0)
N/A
|
(4)
-1 668%
|
(5)
-46%
|
(4)
+15%
|
(4)
+19%
|
(1)
+77%
|
(1)
-17%
|
(1)
+33%
|
2
N/A
|
1
-19%
|
1
-6%
|
1
-34%
|
(1)
N/A
|
(0)
+73%
|
(0)
-17%
|
(0)
+48%
|
(1)
-534%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
0
|
5
|
10
|
10
|
10
|
5
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
6
|
12
|
6
|
6
|
2
|
(4)
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(0)
|
(1)
|
(0)
|
3
|
3
|
3
|
5
|
2
|
2
|
2
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
11
|
|
| Other |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
(0)
|
0
|
1
|
2
|
2
|
2
|
8
|
7
|
7
|
7
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
5
|
5
|
5
|
|
| Cash from Financing Activities |
1
N/A
|
2
+15%
|
1
-14%
|
1
-33%
|
7
+608%
|
12
+77%
|
12
+1%
|
12
+2%
|
9
-23%
|
4
-57%
|
5
+16%
|
4
-8%
|
1
-77%
|
1
+30%
|
2
+55%
|
3
+27%
|
8
+208%
|
13
+72%
|
14
+6%
|
13
-7%
|
12
-9%
|
6
-51%
|
4
-36%
|
6
+62%
|
4
-36%
|
4
+2%
|
4
0%
|
2
-54%
|
0
-95%
|
0
+89%
|
0
+138%
|
0
-82%
|
(0)
N/A
|
5
N/A
|
5
-2%
|
20
+331%
|
|
| 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
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
+38%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
3
+24%
|
0
-98%
|
0
+186%
|
0
-89%
|
(3)
N/A
|
1
N/A
|
1
+16%
|
(2)
N/A
|
0
N/A
|
1
+296%
|
1
-28%
|
4
+472%
|
10
+131%
|
5
-49%
|
2
-61%
|
(0)
N/A
|
(8)
-4 457%
|
(5)
+37%
|
(0)
+91%
|
(1)
-24%
|
1
N/A
|
2
+50%
|
1
-46%
|
(2)
N/A
|
(2)
+1%
|
(1)
+43%
|
(2)
-115%
|
(1)
+51%
|
5
N/A
|
4
-2%
|
18
+306%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
-1%
|
(1)
+30%
|
(1)
+30%
|
(2)
-80%
|
(3)
-70%
|
(5)
-85%
|
(5)
+5%
|
(3)
+44%
|
(2)
+13%
|
(1)
+58%
|
(0)
+95%
|
(1)
-1 280%
|
(0)
+38%
|
0
N/A
|
(1)
N/A
|
(3)
-199%
|
(5)
-42%
|
(9)
-101%
|
(11)
-18%
|
(9)
+19%
|
(9)
+2%
|
(4)
+50%
|
(3)
+34%
|
(4)
-25%
|
(2)
+49%
|
(2)
-5%
|
(3)
-51%
|
(3)
-9%
|
(3)
-1%
|
(2)
+37%
|
(1)
+44%
|
(1)
+56%
|
0
N/A
|
(0)
N/A
|
(1)
-295%
|
|