Ether Capital Corp
OTC:DTSRF
Cash Flow Statement
Cash Flow Statement
Ether Capital Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(7)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(16)
|
(30)
|
(35)
|
(37)
|
(12)
|
(5)
|
(1)
|
(1)
|
(5)
|
7
|
22
|
22
|
18
|
13
|
(3)
|
(11)
|
(69)
|
(55)
|
(58)
|
(32)
|
69
|
55
|
62
|
45
|
|
| Depreciation & Amortization |
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(5)
|
(5)
|
2
|
5
|
6
|
8
|
|
| 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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
(2)
|
15
|
28
|
32
|
34
|
10
|
3
|
1
|
0
|
4
|
(8)
|
(23)
|
(23)
|
(19)
|
(13)
|
3
|
11
|
67
|
55
|
61
|
35
|
(71)
|
(61)
|
(71)
|
(55)
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
1
|
1
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-78%
|
(1)
-56%
|
(1)
-51%
|
(1)
-10%
|
(2)
-28%
|
(2)
-6%
|
(1)
+19%
|
(1)
-6%
|
(1)
+23%
|
(2)
-37%
|
(2)
-41%
|
(2)
+10%
|
(2)
+10%
|
(2)
-17%
|
(2)
-12%
|
(2)
+5%
|
(2)
-1%
|
(1)
+37%
|
(1)
+51%
|
(1)
-69%
|
(1)
+25%
|
(1)
+28%
|
(0)
+48%
|
(0)
+5%
|
(0)
+40%
|
(1)
-211%
|
(1)
-4%
|
(0)
+74%
|
(0)
-53%
|
(0)
-96%
|
(2)
-305%
|
(2)
-31%
|
(3)
-5%
|
(3)
0%
|
(1)
+49%
|
(1)
+3%
|
(1)
-9%
|
(1)
+30%
|
(1)
-2%
|
(1)
-5%
|
(1)
+1%
|
(1)
+26%
|
(0)
+40%
|
(0)
+90%
|
(0)
-498%
|
(2)
-635%
|
(3)
-41%
|
(2)
+43%
|
(2)
-17%
|
(1)
+48%
|
(1)
+12%
|
(3)
-192%
|
(2)
+12%
|
|
| 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
|
(38)
|
0
|
(38)
|
0
|
38
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(25)
|
(25)
|
(25)
|
(24)
|
(2)
|
(2)
|
(2)
|
(0)
|
2
|
2
|
2
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
4
|
6
|
3
|
(0)
|
(5)
|
(5)
|
(1)
|
4
|
6
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-6%
|
(1)
-2%
|
(0)
+23%
|
(0)
+88%
|
(0)
-100%
|
(1)
-630%
|
(1)
-22%
|
(1)
-22%
|
(1)
+7%
|
(0)
+67%
|
(0)
+48%
|
(1)
-200%
|
(1)
N/A
|
(1)
-2%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-77%
|
(2)
-1%
|
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
|
(38)
N/A
|
(38)
+0%
|
(40)
-5%
|
(40)
+0%
|
(2)
+95%
|
(2)
+4%
|
0
N/A
|
0
+94%
|
1
+67%
|
1
-12%
|
0
-25%
|
(24)
N/A
|
(24)
-1%
|
(24)
N/A
|
(24)
+0%
|
2
N/A
|
4
+65%
|
0
-86%
|
(1)
N/A
|
(3)
-263%
|
(3)
-14%
|
1
N/A
|
4
+222%
|
6
+45%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
0
|
1
|
1
|
2
|
0
|
4
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
42
|
42
|
45
|
46
|
4
|
4
|
1
|
0
|
0
|
0
|
1
|
30
|
30
|
30
|
29
|
(1)
|
(1)
|
(0)
|
(1)
|
1
|
1
|
(0)
|
(1)
|
(3)
|
|
| Net Issuance of Debt |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
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
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
1
+2%
|
2
+44%
|
3
+27%
|
1
-60%
|
2
+127%
|
2
-33%
|
2
-5%
|
2
+33%
|
1
-57%
|
2
+94%
|
2
+17%
|
2
+17%
|
2
-8%
|
4
+68%
|
3
-7%
|
3
+0%
|
3
-9%
|
1
-57%
|
1
-13%
|
1
-32%
|
1
-36%
|
(0)
N/A
|
(0)
-6%
|
0
N/A
|
0
N/A
|
1
+883%
|
1
N/A
|
0
-75%
|
0
+129%
|
42
+12 188%
|
42
0%
|
42
+1%
|
43
+2%
|
1
-97%
|
1
+0%
|
1
-4%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+410%
|
28
+4 053%
|
28
+0%
|
28
0%
|
27
-1%
|
(1)
N/A
|
(1)
0%
|
(0)
+31%
|
(1)
-36%
|
1
N/A
|
1
+6%
|
(0)
N/A
|
(1)
-635%
|
(3)
-198%
|
|
| 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
|
|
| Net Change in Cash |
1
N/A
|
0
-30%
|
1
+75%
|
1
+38%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+4%
|
(0)
+36%
|
(1)
-160%
|
(0)
+94%
|
(0)
-129%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
1
-51%
|
1
+80%
|
0
-89%
|
(2)
N/A
|
(1)
+51%
|
(0)
+70%
|
(0)
+28%
|
(0)
+45%
|
(0)
+64%
|
(0)
-491%
|
(0)
+49%
|
0
N/A
|
0
-67%
|
(0)
N/A
|
0
N/A
|
4
+3 650%
|
2
-37%
|
0
-90%
|
1
+297%
|
(3)
N/A
|
(2)
+39%
|
0
N/A
|
(1)
N/A
|
(0)
+77%
|
(0)
+14%
|
0
N/A
|
3
+1 877%
|
3
-1%
|
3
+6%
|
3
+2%
|
1
-59%
|
1
-26%
|
(3)
N/A
|
(3)
-6%
|
(4)
-32%
|
(3)
+15%
|
0
N/A
|
0
+83%
|
0
+24%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-81%
|
(1)
-55%
|
(1)
-50%
|
(1)
-10%
|
(2)
-27%
|
(2)
-6%
|
(1)
+19%
|
(1)
-6%
|
(1)
+23%
|
(2)
-37%
|
(2)
-41%
|
(2)
+10%
|
(2)
+10%
|
(2)
-18%
|
(2)
-12%
|
(2)
+6%
|
(2)
-2%
|
(1)
+37%
|
(1)
+51%
|
(1)
-69%
|
(1)
+25%
|
(1)
+28%
|
(0)
+48%
|
(0)
+5%
|
(0)
+40%
|
(1)
-211%
|
(1)
-4%
|
(0)
+74%
|
(0)
-53%
|
(38)
-16 435%
|
(2)
+95%
|
(40)
-2 093%
|
(3)
+94%
|
35
N/A
|
(1)
N/A
|
(1)
+3%
|
(1)
-9%
|
(1)
+30%
|
(1)
-2%
|
(1)
-8%
|
(26)
-2 376%
|
(25)
+1%
|
(25)
+1%
|
(25)
+2%
|
(3)
+90%
|
(4)
-69%
|
(5)
-19%
|
(2)
+63%
|
0
N/A
|
1
+899%
|
1
+9%
|
(3)
N/A
|
(2)
+12%
|
|