Biotricity Inc
OTC:BTCY
Cash Flow Statement
Cash Flow Statement
Biotricity Inc
| 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 |
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(15)
|
(14)
|
(14)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(11)
|
(12)
|
(13)
|
(15)
|
(15)
|
(18)
|
(26)
|
(29)
|
(29)
|
(28)
|
(22)
|
(20)
|
(19)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(12)
|
(11)
|
(8)
|
(5)
|
(5)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
3
|
2
|
3
|
3
|
4
|
4
|
9
|
8
|
8
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
7
|
12
|
15
|
14
|
12
|
6
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
4
|
5
|
3
|
3
|
|
| 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
|
|
| 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
|
1
|
0
|
0
|
0
|
2
|
0
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
|
| Change in Working Capital |
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
(2)
|
0
|
2
|
3
|
4
|
3
|
4
|
3
|
3
|
4
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
+2%
|
(2)
-12%
|
(2)
-7%
|
(2)
-3%
|
(4)
-58%
|
(6)
-68%
|
(7)
-5%
|
(7)
-6%
|
(5)
+30%
|
(5)
+1%
|
(5)
-11%
|
(6)
-7%
|
(5)
+8%
|
(5)
-2%
|
(5)
N/A
|
(6)
-14%
|
(8)
-29%
|
(9)
-13%
|
(10)
-8%
|
(10)
-9%
|
(11)
-6%
|
(11)
-3%
|
(12)
-10%
|
(14)
-12%
|
(15)
-8%
|
(17)
-9%
|
(18)
-7%
|
(16)
+7%
|
(14)
+17%
|
(11)
+16%
|
(9)
+18%
|
(7)
+20%
|
(7)
+10%
|
(6)
+5%
|
(4)
+31%
|
(3)
+28%
|
(2)
+24%
|
(1)
+47%
|
(0)
+65%
|
|
| 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
|
|
| Cash from Investing 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
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
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
7
|
5
|
4
|
5
|
3
|
4
|
3
|
2
|
7
|
8
|
8
|
8
|
2
|
0
|
0
|
15
|
15
|
16
|
15
|
(0)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
3
|
4
|
3
|
3
|
2
|
0
|
(0)
|
|
| Net Issuance of Debt |
1
|
1
|
2
|
2
|
2
|
2
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
1
|
1
|
3
|
8
|
13
|
12
|
9
|
13
|
11
|
10
|
10
|
2
|
4
|
5
|
7
|
5
|
4
|
2
|
1
|
1
|
0
|
1
|
1
|
|
| Cash Paid for Dividends |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
2
N/A
|
2
-1%
|
2
+22%
|
2
-3%
|
2
-8%
|
4
+82%
|
7
+81%
|
7
-4%
|
9
+35%
|
5
-43%
|
4
-26%
|
5
+21%
|
3
-36%
|
5
+50%
|
5
+17%
|
6
+4%
|
11
+97%
|
9
-19%
|
9
+3%
|
10
+13%
|
9
-12%
|
12
+35%
|
11
-8%
|
23
+109%
|
28
+18%
|
25
-9%
|
24
-6%
|
9
-64%
|
0
-98%
|
2
+1 150%
|
4
+108%
|
8
+89%
|
7
-12%
|
7
-3%
|
6
-7%
|
3
-47%
|
4
+7%
|
2
-46%
|
1
-22%
|
1
-65%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
-125%
|
(0)
+89%
|
(0)
-2 800%
|
(0)
-34%
|
0
N/A
|
1
+205%
|
1
-51%
|
2
+342%
|
0
-83%
|
(1)
N/A
|
(1)
+47%
|
(2)
-373%
|
(1)
+68%
|
(0)
+79%
|
(0)
+75%
|
4
N/A
|
1
-79%
|
0
-97%
|
0
+1 333%
|
(1)
N/A
|
1
N/A
|
0
-90%
|
11
+8 531%
|
13
+20%
|
10
-27%
|
7
-29%
|
(9)
N/A
|
(16)
-78%
|
(12)
+30%
|
(7)
+38%
|
(1)
+82%
|
(0)
+72%
|
0
N/A
|
0
-77%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-53%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
+2%
|
(2)
-12%
|
(2)
-7%
|
(2)
-3%
|
(4)
-58%
|
(6)
-68%
|
(7)
-5%
|
(7)
-6%
|
(5)
+30%
|
(5)
+1%
|
(5)
-11%
|
(6)
-7%
|
(5)
+8%
|
(5)
-2%
|
(5)
N/A
|
(6)
-14%
|
(8)
-29%
|
(9)
-13%
|
(10)
-8%
|
(10)
-9%
|
(11)
-6%
|
(11)
-3%
|
(12)
-10%
|
(14)
-12%
|
(15)
-8%
|
(17)
-9%
|
(18)
-7%
|
(16)
+7%
|
(14)
+17%
|
(11)
+16%
|
(9)
+18%
|
(7)
+20%
|
(7)
+10%
|
(6)
+5%
|
(4)
+31%
|
(3)
+28%
|
(2)
+24%
|
(1)
+47%
|
(0)
+65%
|
|