Scisparc Ltd
NASDAQ:SPRC
Cash Flow Statement
Cash Flow Statement
Scisparc Ltd
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
|
| 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
|
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
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
2
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
7
|
|
| 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
|
|
| 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
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Operating Activities |
(3)
N/A
|
(4)
-27%
|
(4)
-8%
|
(4)
-9%
|
(4)
+13%
|
(3)
+8%
|
(3)
+0%
|
(2)
+33%
|
(2)
+15%
|
(2)
+19%
|
(2)
-1%
|
(3)
-101%
|
(4)
-20%
|
(4)
-16%
|
(5)
-4%
|
(4)
+14%
|
(4)
+1%
|
(4)
-6%
|
(4)
-2%
|
(4)
0%
|
(4)
+9%
|
(3)
+16%
|
(3)
+17%
|
(3)
+2%
|
(3)
-2%
|
(3)
-2%
|
(3)
+5%
|
(3)
+2%
|
(2)
+18%
|
(2)
+24%
|
(2)
+2%
|
(1)
+23%
|
(1)
-18%
|
(2)
-11%
|
(1)
+4%
|
(2)
-30%
|
(1)
+24%
|
(1)
+10%
|
(3)
-111%
|
(3)
-11%
|
(5)
-47%
|
(6)
-31%
|
(6)
+1%
|
(6)
+2%
|
(7)
-22%
|
(2)
+74%
|
|
| 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
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Other Items |
(2)
|
(2)
|
(2)
|
(1)
|
7
|
7
|
5
|
6
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
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)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+14%
|
(2)
-37%
|
(1)
+38%
|
7
N/A
|
7
-3%
|
5
-20%
|
6
+21%
|
4
-43%
|
4
+7%
|
3
-14%
|
1
-59%
|
2
+57%
|
2
-2%
|
2
N/A
|
2
0%
|
(0)
N/A
|
(0)
-40%
|
(0)
+14%
|
(0)
+33%
|
(0)
+75%
|
0
N/A
|
0
N/A
|
0
+100%
|
0
-50%
|
0
N/A
|
0
+100%
|
(0)
N/A
|
(0)
+50%
|
(0)
N/A
|
(0)
-10%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-100%
|
(0)
-25%
|
(0)
-20%
|
(1)
-817%
|
(2)
-293%
|
(2)
+3%
|
(2)
0%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
5
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
1
|
1
|
(0)
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
2
|
3
|
1
|
12
|
14
|
13
|
13
|
2
|
0
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
2
|
4
|
|
| Other |
0
|
1
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
(0)
|
1
|
1
|
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
|
|
| Cash from Financing Activities |
6
N/A
|
6
+9%
|
6
+3%
|
6
N/A
|
(2)
N/A
|
(2)
-27%
|
(2)
+0%
|
(2)
+0%
|
1
N/A
|
0
N/A
|
0
N/A
|
1
+268%
|
1
-63%
|
1
+91%
|
2
+117%
|
1
-43%
|
2
+49%
|
2
-7%
|
1
-61%
|
1
+67%
|
1
+14%
|
2
+49%
|
2
-1%
|
3
+29%
|
3
+29%
|
2
-31%
|
3
+24%
|
2
-41%
|
1
-45%
|
1
+8%
|
1
-2%
|
1
N/A
|
3
+189%
|
3
-3%
|
2
-27%
|
3
+57%
|
1
-81%
|
12
+1 968%
|
14
+17%
|
13
-7%
|
13
+3%
|
2
-85%
|
(0)
N/A
|
(0)
-400%
|
2
N/A
|
4
+158%
|
|
| 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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
|
| Net Change in Cash |
1
N/A
|
1
+3%
|
(0)
N/A
|
1
N/A
|
1
+161%
|
1
-22%
|
(0)
N/A
|
2
N/A
|
2
+14%
|
3
+26%
|
2
-25%
|
(0)
N/A
|
(1)
-245%
|
(1)
-14%
|
(0)
+85%
|
(1)
-194%
|
(2)
-277%
|
(2)
-20%
|
(4)
-48%
|
(3)
+13%
|
(3)
+18%
|
(1)
+52%
|
(1)
+44%
|
(0)
+91%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-19%
|
(1)
+44%
|
(1)
N/A
|
(0)
+80%
|
1
N/A
|
1
-21%
|
1
-50%
|
1
+123%
|
(1)
N/A
|
11
N/A
|
11
+1%
|
9
-14%
|
9
-10%
|
(5)
N/A
|
(7)
-47%
|
(9)
-31%
|
(8)
+12%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(4)
-23%
|
(4)
-7%
|
(4)
-10%
|
(4)
+14%
|
(3)
+10%
|
(3)
-1%
|
(2)
+33%
|
(2)
+14%
|
(2)
+18%
|
(2)
-6%
|
(3)
-92%
|
(4)
-18%
|
(4)
-15%
|
(5)
-3%
|
(4)
+14%
|
(4)
+1%
|
(4)
-7%
|
(4)
-1%
|
(4)
N/A
|
(4)
+9%
|
(3)
+17%
|
(3)
+17%
|
(3)
+2%
|
(3)
-2%
|
(3)
-2%
|
(3)
+5%
|
(3)
+2%
|
(2)
+18%
|
(2)
+24%
|
(2)
+2%
|
(1)
+23%
|
(1)
-18%
|
(2)
-11%
|
(1)
+4%
|
(2)
-31%
|
(1)
+25%
|
(1)
+10%
|
(3)
-112%
|
(3)
-11%
|
(5)
-48%
|
(6)
-31%
|
(6)
+1%
|
(6)
+2%
|
(7)
-22%
|
(2)
+74%
|
|