Wavedancer Inc
NASDAQ:WAVD
Cash Flow Statement
Cash Flow Statement
Wavedancer Inc
| 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 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
(1)
|
(3)
|
(10)
|
(18)
|
(17)
|
(17)
|
(11)
|
(2)
|
(1)
|
|
| 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
|
1
|
1
|
1
|
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
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
4
|
12
|
11
|
10
|
7
|
(1)
|
(1)
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+91%
|
(0)
-2 300%
|
(0)
+58%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
0
-34%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-138%
|
(0)
+35%
|
(0)
+40%
|
1
N/A
|
0
-43%
|
0
-73%
|
(1)
N/A
|
(1)
-52%
|
(0)
+43%
|
(1)
-26%
|
(1)
-74%
|
(1)
+2%
|
(1)
-14%
|
(1)
+3%
|
(0)
+98%
|
0
N/A
|
1
+107%
|
1
-6%
|
(0)
N/A
|
(1)
-1 380%
|
(3)
-285%
|
(5)
-90%
|
(6)
-11%
|
(6)
+3%
|
(6)
-7%
|
(4)
+42%
|
(3)
+22%
|
(1)
+58%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
|
| Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
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)
|
(2)
|
(10)
|
0
|
(7)
|
0
|
1
|
1
|
2
|
2
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
+20%
|
(0)
+50%
|
(0)
-50%
|
(0)
+33%
|
(0)
-50%
|
(0)
+33%
|
(0)
N/A
|
(0)
-50%
|
(0)
+33%
|
(0)
-50%
|
(0)
+33%
|
(0)
+50%
|
(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)
-500%
|
(0)
N/A
|
(0)
N/A
|
(2)
-3 750%
|
(2)
+1%
|
(10)
-318%
|
(10)
0%
|
(8)
+22%
|
(1)
+93%
|
0
N/A
|
0
N/A
|
2
+394%
|
2
+15%
|
1
-40%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
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
|
3
|
13
|
13
|
12
|
2
|
2
|
2
|
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
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
|
| Cash from Financing Activities |
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
|
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
+2%
|
1
+217%
|
2
+41%
|
5
+121%
|
13
+194%
|
12
-7%
|
11
-13%
|
2
-78%
|
3
+37%
|
3
-3%
|
1
-70%
|
0
-55%
|
(0)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
+78%
|
(1)
-750%
|
(0)
+61%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-34%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-130%
|
(0)
+37%
|
(0)
+38%
|
1
N/A
|
0
-43%
|
0
-73%
|
(1)
N/A
|
(1)
-54%
|
(0)
+43%
|
(1)
-25%
|
(1)
-73%
|
(1)
+2%
|
(1)
-13%
|
(1)
+45%
|
0
N/A
|
1
+122%
|
2
+177%
|
1
-75%
|
2
+288%
|
3
+39%
|
(0)
N/A
|
(2)
-10 700%
|
(4)
-94%
|
(2)
+48%
|
(3)
-22%
|
(1)
+76%
|
(0)
+92%
|
(0)
-425%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+73%
|
(1)
-657%
|
(0)
+58%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-35%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-130%
|
(0)
+35%
|
(0)
+40%
|
1
N/A
|
0
-43%
|
0
-73%
|
(1)
N/A
|
(1)
-54%
|
(0)
+43%
|
(1)
-27%
|
(1)
-71%
|
(1)
+3%
|
(1)
-13%
|
(1)
+2%
|
(0)
+92%
|
0
N/A
|
1
+125%
|
1
-7%
|
(0)
N/A
|
(1)
-636%
|
(3)
-262%
|
(6)
-93%
|
(7)
-16%
|
(6)
+3%
|
(7)
-6%
|
(4)
+42%
|
(3)
+28%
|
(1)
+58%
|
|