OPTIMIZERx Corp
NASDAQ:OPRX
Cash Flow Statement
Cash Flow Statement
OPTIMIZERx Corp
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
(3)
|
(5)
|
(7)
|
(6)
|
(2)
|
(1)
|
1
|
1
|
0
|
(3)
|
(7)
|
(10)
|
(11)
|
(14)
|
(14)
|
(14)
|
(18)
|
(18)
|
(18)
|
(24)
|
(20)
|
(15)
|
(10)
|
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
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(3)
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
8
|
11
|
15
|
16
|
17
|
16
|
15
|
14
|
12
|
12
|
11
|
11
|
10
|
9
|
8
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
6
|
8
|
11
|
15
|
16
|
17
|
17
|
16
|
23
|
23
|
21
|
30
|
20
|
18
|
17
|
6
|
|
| Cash Taxes 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
5
|
6
|
6
|
6
|
5
|
|
| Change in Working Capital |
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(3)
|
(5)
|
(10)
|
(6)
|
(7)
|
(7)
|
(7)
|
(4)
|
(3)
|
0
|
4
|
1
|
(1)
|
(2)
|
(16)
|
(13)
|
(8)
|
(10)
|
1
|
1
|
0
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+23%
|
(0)
+73%
|
0
N/A
|
1
+265%
|
1
+19%
|
1
-36%
|
1
-43%
|
(0)
N/A
|
(0)
-233%
|
0
N/A
|
1
+124%
|
1
-32%
|
0
-73%
|
0
-36%
|
(0)
N/A
|
(0)
-2 250%
|
(0)
+19%
|
(0)
+37%
|
(2)
-696%
|
(1)
+23%
|
(2)
-40%
|
(3)
-33%
|
(0)
+95%
|
1
N/A
|
2
+213%
|
3
+14%
|
1
-73%
|
(2)
N/A
|
(6)
-279%
|
(6)
+3%
|
(5)
+14%
|
(6)
-21%
|
(1)
+86%
|
(1)
+7%
|
(1)
+37%
|
1
N/A
|
3
+330%
|
3
+4%
|
7
+100%
|
11
+63%
|
6
-39%
|
4
-41%
|
2
-52%
|
(7)
N/A
|
(5)
+31%
|
(2)
+62%
|
(2)
+17%
|
5
N/A
|
7
+36%
|
10
+57%
|
12
+14%
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
(0)
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(39)
|
(58)
|
(59)
|
(53)
|
(16)
|
(24)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
+40%
|
(0)
-233%
|
(0)
-200%
|
(0)
-27%
|
(0)
-24%
|
(1)
-11%
|
(0)
+21%
|
(0)
+22%
|
(0)
+22%
|
(0)
+20%
|
(0)
+50%
|
(0)
N/A
|
(0)
-60%
|
(0)
-31%
|
(0)
-67%
|
(0)
-29%
|
(1)
-144%
|
(0)
+75%
|
(0)
+86%
|
0
N/A
|
1
+1 775%
|
0
-96%
|
(6)
N/A
|
(6)
+1%
|
(7)
-18%
|
(7)
N/A
|
(11)
-59%
|
(11)
0%
|
(10)
+10%
|
(10)
0%
|
(0)
+99%
|
(0)
-50%
|
(0)
-72%
|
(0)
-48%
|
(0)
-7%
|
(0)
+2%
|
(2)
-413%
|
(40)
-1 517%
|
(58)
-46%
|
(60)
-3%
|
(54)
+9%
|
(18)
+67%
|
(25)
-42%
|
(24)
+6%
|
(27)
-14%
|
(26)
+3%
|
(0)
+98%
|
(0)
+15%
|
(0)
+11%
|
(0)
+24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
3
|
(1)
|
(1)
|
4
|
4
|
4
|
4
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
8
|
9
|
9
|
9
|
23
|
22
|
22
|
22
|
0
|
1
|
2
|
74
|
76
|
76
|
76
|
4
|
3
|
(10)
|
(19)
|
(19)
|
(27)
|
(15)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
36
|
35
|
35
|
(4)
|
(4)
|
(8)
|
(8)
|
|
| Other |
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)
|
(0)
|
0
|
0
|
(1)
|
(4)
|
(4)
|
(6)
|
(5)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
3
N/A
|
3
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
4
N/A
|
4
-8%
|
4
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
8
N/A
|
9
+6%
|
9
+1%
|
9
+4%
|
22
+148%
|
22
-1%
|
22
+0%
|
22
-1%
|
(1)
N/A
|
(3)
-278%
|
(2)
+36%
|
68
N/A
|
71
+4%
|
74
+4%
|
74
0%
|
4
-95%
|
3
-34%
|
(10)
N/A
|
(19)
-81%
|
(19)
-2%
|
(27)
-40%
|
(15)
+43%
|
28
N/A
|
28
-2%
|
34
+24%
|
34
-1%
|
(5)
N/A
|
(5)
+1%
|
(8)
-74%
|
(8)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
(1)
+21%
|
(0)
+70%
|
0
N/A
|
1
+295%
|
4
+354%
|
3
-15%
|
3
-13%
|
2
-16%
|
(1)
N/A
|
0
N/A
|
5
+5 356%
|
5
-3%
|
4
-16%
|
4
-3%
|
(1)
N/A
|
(1)
-100%
|
(1)
+30%
|
(2)
-108%
|
(3)
-49%
|
(2)
+26%
|
(2)
-27%
|
6
N/A
|
9
+38%
|
4
-56%
|
6
+54%
|
19
+217%
|
16
-12%
|
10
-39%
|
5
-49%
|
(16)
N/A
|
(18)
-8%
|
(8)
+53%
|
67
N/A
|
70
+4%
|
73
+5%
|
74
+2%
|
7
-91%
|
3
-48%
|
(44)
N/A
|
(66)
-52%
|
(73)
-9%
|
(78)
-7%
|
(31)
+60%
|
(4)
+86%
|
(1)
+71%
|
5
N/A
|
6
+21%
|
(0)
N/A
|
1
N/A
|
2
+17%
|
3
+108%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+18%
|
(0)
+67%
|
0
N/A
|
1
+263%
|
1
+22%
|
1
-44%
|
0
-58%
|
(0)
N/A
|
(0)
-61%
|
0
N/A
|
1
+139%
|
1
-30%
|
0
-77%
|
0
-50%
|
(0)
N/A
|
(1)
-560%
|
(1)
+14%
|
(0)
+26%
|
(2)
-386%
|
(2)
+25%
|
(2)
-38%
|
(3)
-33%
|
(0)
+94%
|
1
N/A
|
2
+239%
|
2
-29%
|
(0)
N/A
|
(3)
-803%
|
(8)
-143%
|
(7)
+16%
|
(6)
+13%
|
(6)
-11%
|
(1)
+83%
|
(1)
+10%
|
(1)
+32%
|
0
N/A
|
3
+919%
|
3
+2%
|
6
+116%
|
10
+72%
|
6
-42%
|
2
-62%
|
(0)
N/A
|
(8)
-81 006%
|
(6)
+28%
|
(2)
+71%
|
(1)
+33%
|
4
N/A
|
6
+41%
|
10
+61%
|
12
+15%
|
|