Clubhouse Media Group Inc
OTC:CMGR
Cash Flow Statement
Cash Flow Statement
Clubhouse Media Group Inc
| Mar-2007 | Jun-2007 | Sep-2007 | 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
6
|
6
|
7
|
7
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(8)
|
(16)
|
(21)
|
(22)
|
(20)
|
(18)
|
(11)
|
(8)
|
(6)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
0
|
0
|
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)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
3
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
8
|
11
|
13
|
11
|
12
|
8
|
4
|
3
|
(2)
|
(0)
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
(6)
|
(6)
|
(6)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
|
| Cash from Operating Activities |
0
N/A
|
1
+93%
|
1
-7%
|
0
-20%
|
0
-5%
|
0
-42%
|
0
+68%
|
0
-49%
|
(0)
N/A
|
(0)
N/A
|
(0)
-270%
|
(0)
+35%
|
(0)
+63%
|
(0)
+11%
|
0
N/A
|
0
+88%
|
0
+3%
|
(0)
N/A
|
(0)
+88%
|
(0)
-500%
|
(0)
+67%
|
1
N/A
|
0
-30%
|
1
+155%
|
1
-23%
|
1
+2%
|
1
+10%
|
0
-84%
|
0
+153%
|
0
+8%
|
0
N/A
|
0
+17%
|
0
-40%
|
0
-31%
|
0
-10%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-1 300%
|
0
N/A
|
0
-5%
|
0
+11%
|
0
+20%
|
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)
-33%
|
(0)
+25%
|
(0)
N/A
|
(2)
-6 467%
|
(4)
-82%
|
(7)
-99%
|
(9)
-28%
|
(8)
+13%
|
(7)
+9%
|
(4)
+46%
|
(3)
+32%
|
(2)
+27%
|
(1)
+34%
|
(1)
+18%
|
(1)
+40%
|
(1)
+6%
|
(0)
+17%
|
(0)
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(1)
|
2
|
2
|
2
|
(1)
|
0
|
0
|
1
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
5
|
0
|
0
|
5
|
0
|
0
|
0
|
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)
-67%
|
(0)
-620%
|
1
N/A
|
(0)
N/A
|
(1)
-18%
|
0
N/A
|
(1)
N/A
|
(0)
+95%
|
(0)
-140%
|
(1)
-592%
|
(1)
+10%
|
(1)
-24%
|
(1)
+17%
|
(0)
+47%
|
(1)
-144%
|
(1)
-18%
|
(3)
-138%
|
(4)
-31%
|
(5)
-38%
|
(5)
-7%
|
(5)
+14%
|
(4)
+16%
|
(2)
+50%
|
(1)
+35%
|
(1)
+37%
|
(1)
-73%
|
(2)
-30%
|
(3)
-41%
|
(3)
-5%
|
(3)
+1%
|
(2)
+18%
|
(1)
+35%
|
(1)
+34%
|
(0)
+77%
|
(1)
-282%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
5
N/A
|
0
N/A
|
0
N/A
|
5
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)
-3%
|
(0)
-42%
|
(1)
-32%
|
(0)
+32%
|
(1)
-19%
|
(0)
+6%
|
(0)
+11%
|
(0)
+7%
|
(0)
+18%
|
(0)
+22%
|
(0)
+40%
|
(0)
+46%
|
(0)
+20%
|
(0)
+29%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
9
|
10
|
8
|
5
|
1
|
2
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
|
| Other |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
3
|
4
|
3
|
2
|
1
|
1
|
0
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
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
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(1)
-108%
|
(0)
+75%
|
(1)
-623%
|
0
N/A
|
0
+256%
|
(0)
N/A
|
1
N/A
|
0
-84%
|
0
+43%
|
1
+505%
|
1
-14%
|
1
+3%
|
1
-18%
|
0
-69%
|
1
+196%
|
1
N/A
|
3
+273%
|
4
+25%
|
5
+35%
|
5
+9%
|
4
-26%
|
3
-14%
|
1
-72%
|
0
-48%
|
(0)
N/A
|
0
N/A
|
2
+248%
|
2
+36%
|
2
+6%
|
2
-1%
|
2
-25%
|
1
-35%
|
1
-34%
|
0
-84%
|
1
+642%
|
1
-13%
|
1
+12%
|
1
+9%
|
(5)
N/A
|
(5)
-1%
|
(5)
-2%
|
(5)
-3%
|
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
+33%
|
0
-25%
|
0
N/A
|
2
+7 667%
|
6
+152%
|
9
+56%
|
11
+16%
|
9
-18%
|
6
-32%
|
3
-49%
|
2
-22%
|
2
-11%
|
2
-25%
|
1
-13%
|
1
-44%
|
1
-3%
|
1
-30%
|
0
-12%
|
|
| 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
|
0
|
0
|
0
|
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)
N/A
|
0
N/A
|
0
N/A
|
0
+200%
|
0
-33%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
0
N/A
|
0
+400%
|
0
N/A
|
0
-40%
|
0
-33%
|
0
+450%
|
(0)
N/A
|
0
N/A
|
0
+200%
|
(0)
N/A
|
(0)
+84%
|
(0)
-33%
|
(0)
N/A
|
0
N/A
|
0
-40%
|
(0)
N/A
|
(0)
N/A
|
(0)
-250%
|
(0)
+71%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
-88%
|
0
+300%
|
0
-75%
|
(0)
N/A
|
0
N/A
|
0
-75%
|
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
|
2
+4 750%
|
2
-23%
|
1
-47%
|
0
-66%
|
(2)
N/A
|
(1)
+23%
|
(1)
+48%
|
(0)
+68%
|
(0)
+83%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-47%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
1
+127%
|
0
-10%
|
0
-20%
|
(1)
N/A
|
(1)
-23%
|
(1)
+15%
|
0
N/A
|
(2)
N/A
|
(3)
0%
|
(3)
-10%
|
(0)
+89%
|
(1)
-345%
|
(1)
+19%
|
(1)
+22%
|
0
N/A
|
0
-80%
|
(0)
N/A
|
(0)
+40%
|
(2)
-889%
|
(2)
-16%
|
(1)
+49%
|
(1)
-13%
|
1
N/A
|
2
+50%
|
1
-53%
|
1
+8%
|
0
-96%
|
0
+767%
|
0
+50%
|
0
+3%
|
0
+18%
|
0
-38%
|
0
-34%
|
0
-5%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-433%
|
0
N/A
|
0
N/A
|
0
+11%
|
0
+20%
|
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)
-33%
|
(0)
+25%
|
(0)
N/A
|
(2)
-6 733%
|
(4)
-80%
|
(7)
-101%
|
(10)
-29%
|
(8)
+12%
|
(8)
+8%
|
(4)
+43%
|
(3)
+30%
|
(2)
+25%
|
(2)
+31%
|
(1)
+19%
|
(1)
+40%
|
(1)
+14%
|
(1)
+18%
|
(0)
+9%
|
|