ETHZilla Corp
NASDAQ:ETHZ
Cash Flow Statement
Cash Flow Statement
ETHZilla Corp
| 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 |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(6)
|
(9)
|
(11)
|
(27)
|
(45)
|
(23)
|
(20)
|
(3)
|
24
|
(16)
|
(39)
|
(45)
|
(52)
|
(40)
|
(20)
|
(16)
|
(13)
|
(3)
|
(6)
|
(7)
|
(9)
|
(216)
|
|
| 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
|
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)
|
(1)
|
(1)
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
5
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
209
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
4
|
6
|
4
|
19
|
35
|
12
|
9
|
(10)
|
(37)
|
2
|
25
|
30
|
37
|
28
|
11
|
11
|
10
|
1
|
3
|
4
|
4
|
197
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| 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
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
3
|
(2)
|
(4)
|
(6)
|
(8)
|
(3)
|
(1)
|
(1)
|
3
|
2
|
2
|
3
|
(0)
|
(1)
|
0
|
(0)
|
2
|
3
|
3
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-36%
|
(1)
-10%
|
(1)
-16%
|
(1)
+9%
|
(1)
-16%
|
(1)
-54%
|
(1)
+4%
|
(1)
-7%
|
(1)
+7%
|
(1)
+2%
|
(1)
-9%
|
(4)
-170%
|
(10)
-158%
|
(13)
-34%
|
(17)
-27%
|
(19)
-13%
|
(15)
+22%
|
(15)
+3%
|
(14)
+3%
|
(12)
+15%
|
(14)
-15%
|
(14)
+3%
|
(12)
+13%
|
(11)
+7%
|
(8)
+26%
|
(4)
+47%
|
(3)
+37%
|
(1)
+45%
|
(1)
+12%
|
(3)
-143%
|
(19)
-514%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
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 Items |
(116)
|
(116)
|
0
|
1
|
0
|
53
|
70
|
69
|
108
|
55
|
39
|
41
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(252)
|
|
| Cash from Investing Activities |
(116)
N/A
|
(116)
+0%
|
0
N/A
|
1
+69%
|
0
-15%
|
53
+11 149%
|
70
+31%
|
69
-1%
|
108
+56%
|
55
-49%
|
39
-29%
|
41
+3%
|
14
-64%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(252)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
112
|
0
|
0
|
0
|
0
|
(53)
|
(69)
|
(69)
|
(108)
|
(56)
|
(40)
|
(41)
|
(9)
|
2
|
3
|
20
|
27
|
16
|
15
|
6
|
13
|
0
|
16
|
11
|
6
|
6
|
3
|
1
|
5
|
0
|
5
|
282
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
0
|
(0)
|
(2)
|
(2)
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
549
|
|
| Other |
5
|
5
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
117
N/A
|
117
+0%
|
0
-100%
|
0
-1%
|
0
-59%
|
(53)
N/A
|
(69)
-31%
|
(68)
+2%
|
(107)
-57%
|
(54)
+50%
|
(37)
+31%
|
(39)
-6%
|
(9)
+78%
|
2
N/A
|
1
-55%
|
15
+2 028%
|
25
+64%
|
15
-43%
|
14
-2%
|
6
-58%
|
11
+80%
|
11
+0%
|
14
+27%
|
11
-22%
|
6
-45%
|
6
+3%
|
3
-45%
|
0
-86%
|
4
+781%
|
4
+6%
|
4
-2%
|
830
+19 598%
|
|
| 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
-24%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-30%
|
(0)
-111%
|
0
N/A
|
0
-13%
|
0
-46%
|
1
+528%
|
(0)
N/A
|
2
N/A
|
6
+208%
|
1
-80%
|
11
+817%
|
6
-47%
|
(0)
N/A
|
(0)
+45%
|
(8)
-3 749%
|
(1)
+85%
|
(3)
-141%
|
0
N/A
|
(1)
N/A
|
(5)
-439%
|
(2)
+61%
|
(1)
+56%
|
(2)
-186%
|
3
N/A
|
3
+17%
|
1
-65%
|
558
+51 968%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-36%
|
(1)
-10%
|
(1)
-16%
|
(1)
+9%
|
(1)
-16%
|
(1)
-54%
|
(1)
+4%
|
(1)
-7%
|
(1)
+7%
|
(1)
+2%
|
(1)
-9%
|
(4)
-170%
|
(10)
-158%
|
(13)
-34%
|
(17)
-27%
|
(19)
-13%
|
(15)
+22%
|
(15)
+3%
|
(14)
+3%
|
(12)
+15%
|
(14)
-15%
|
(14)
+3%
|
(12)
+13%
|
(11)
+7%
|
(8)
+26%
|
(4)
+47%
|
(3)
+37%
|
(1)
+45%
|
(1)
+12%
|
(3)
-143%
|
(19)
-514%
|
|