Cosmos Group Holdings Inc
OTC:COSG
Cash Flow Statement
Cash Flow Statement
Cosmos Group Holdings Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(2)
|
(25)
|
(88)
|
(109)
|
(114)
|
(104)
|
(44)
|
(36)
|
(78)
|
(77)
|
(76)
|
(66)
|
(18)
|
10
|
11
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
25
|
0
|
47
|
48
|
89
|
27
|
16
|
13
|
10
|
0
|
0
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
27
|
27
|
110
|
111
|
93
|
92
|
20
|
68
|
10
|
61
|
51
|
1
|
(14)
|
0
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
|
| Cash Interest Paid |
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
|
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
|
(2)
|
(4)
|
(5)
|
(9)
|
(6)
|
(7)
|
55
|
(1)
|
(1)
|
10
|
(50)
|
12
|
9
|
0
|
12
|
12
|
14
|
0
|
1
|
|
| Cash from Operating Activities |
0
N/A
|
0
+275%
|
0
-80%
|
0
+867%
|
(0)
N/A
|
(0)
-20%
|
(0)
-33%
|
(1)
-115%
|
(1)
+35%
|
(1)
-6%
|
(1)
+18%
|
(0)
+67%
|
(0)
-47%
|
(0)
+7%
|
(0)
+15%
|
(1)
-464%
|
(4)
-219%
|
(5)
-14%
|
(9)
-99%
|
(8)
+7%
|
(5)
+42%
|
(3)
+32%
|
3
N/A
|
1
-76%
|
3
+275%
|
1
-52%
|
(0)
N/A
|
2
N/A
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(4)
N/A
|
(4)
-1%
|
|
| 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)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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)
+27%
|
(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)
-2 200%
|
(0)
+70%
|
(0)
N/A
|
(0)
-257%
|
(2)
-716%
|
(2)
-6%
|
(2)
N/A
|
(2)
+9%
|
1
N/A
|
1
-3%
|
1
N/A
|
1
+1%
|
0
-99%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
|
| 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
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
2
|
2
|
0
|
(0)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
2
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
0
|
(2)
|
(3)
|
(1)
|
(3)
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
11
|
14
|
11
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(2)
|
(0)
|
4
|
4
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
-160%
|
(0)
+77%
|
(0)
-900%
|
0
N/A
|
2
+415%
|
2
+4%
|
1
-47%
|
1
-39%
|
(1)
N/A
|
(1)
-8%
|
0
N/A
|
0
+53%
|
0
-10%
|
0
-19%
|
1
+557%
|
5
+227%
|
5
+13%
|
10
+101%
|
11
+5%
|
7
-33%
|
6
-14%
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(2)
+19%
|
(0)
+82%
|
(4)
-1 211%
|
(2)
+58%
|
(2)
+1%
|
(1)
+23%
|
(0)
+85%
|
4
N/A
|
4
-1%
|
|
| 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)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+400%
|
2
+1 450%
|
2
+1%
|
0
N/A
|
(0)
N/A
|
(2)
-1 656%
|
(2)
+1%
|
0
N/A
|
0
N/A
|
0
-50%
|
0
N/A
|
0
N/A
|
0
+154%
|
1
+52%
|
1
+124%
|
2
+93%
|
0
-83%
|
1
+111%
|
0
-69%
|
(1)
N/A
|
1
N/A
|
0
-91%
|
0
+33%
|
(2)
N/A
|
(2)
-26%
|
(2)
+27%
|
(2)
-7%
|
(0)
+98%
|
0
N/A
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
0
+275%
|
0
-80%
|
0
+867%
|
(0)
N/A
|
(1)
-70%
|
(1)
-24%
|
(1)
-63%
|
(1)
+35%
|
(1)
-6%
|
(1)
+18%
|
(0)
+67%
|
(0)
-47%
|
(0)
+7%
|
(0)
+15%
|
(1)
-473%
|
(4)
-232%
|
(5)
-14%
|
(9)
-95%
|
(9)
+7%
|
(7)
+20%
|
(5)
+23%
|
1
N/A
|
(1)
N/A
|
3
N/A
|
1
-52%
|
(0)
N/A
|
2
N/A
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(4)
N/A
|
(4)
-1%
|
|