EGF Theramed Health Corp
OTC:EVAHF
Cash Flow Statement
Cash Flow Statement
EGF Theramed Health Corp
| 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 |
(37)
|
(37)
|
(38)
|
(37)
|
(1)
|
(2)
|
(1)
|
(1)
|
(14)
|
(15)
|
(14)
|
(14)
|
(22)
|
(21)
|
(21)
|
(21)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
|
| 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
|
|
| 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
|
|
| Other Non-Cash Items |
37
|
37
|
38
|
37
|
0
|
1
|
(0)
|
(0)
|
12
|
13
|
13
|
12
|
20
|
19
|
19
|
19
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| 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
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
0
N/A
|
0
+199%
|
0
-50%
|
(0)
N/A
|
(0)
-279%
|
(1)
-208%
|
(1)
0%
|
(2)
-15%
|
(2)
-26%
|
(1)
+38%
|
(1)
-12%
|
(1)
+38%
|
(2)
-95%
|
(2)
-1%
|
(2)
+4%
|
(2)
-10%
|
(1)
+57%
|
(1)
+4%
|
(1)
-76%
|
(1)
+3%
|
(1)
+23%
|
(1)
-31%
|
(1)
+49%
|
(1)
+12%
|
(1)
+1%
|
(0)
+69%
|
(0)
+2%
|
(0)
+6%
|
(0)
+17%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-21%
|
(0)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-138%
|
(1)
-106%
|
(0)
+40%
|
(1)
-92%
|
(1)
-49%
|
(1)
+5%
|
(2)
-38%
|
(1)
+29%
|
(1)
+18%
|
(1)
+27%
|
(1)
+23%
|
(1)
N/A
|
0
N/A
|
0
+12%
|
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 |
0
|
0
|
1
|
1
|
1
|
4
|
3
|
3
|
4
|
1
|
1
|
1
|
3
|
0
|
0
|
3
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
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)
|
|
| 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
|
|
| Cash from Financing Activities |
1
N/A
|
1
-38%
|
1
+163%
|
0
-73%
|
1
+234%
|
3
+142%
|
2
-41%
|
2
+41%
|
3
+17%
|
2
-47%
|
2
+20%
|
2
-3%
|
3
+58%
|
2
-13%
|
2
-11%
|
3
+23%
|
1
-74%
|
1
+34%
|
1
+2%
|
1
-48%
|
0
-40%
|
1
+84%
|
1
-3%
|
1
0%
|
1
+5%
|
0
-64%
|
0
N/A
|
0
-24%
|
0
-16%
|
0
-85%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+16%
|
|
| 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
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
-317%
|
1
N/A
|
0
-91%
|
0
+308%
|
1
+101%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-165%
|
(1)
-30%
|
(0)
+78%
|
0
N/A
|
0
-68%
|
0
-59%
|
0
+1 136%
|
0
-9%
|
1
+94%
|
0
-85%
|
(0)
N/A
|
(1)
-112%
|
(1)
-8%
|
(0)
+85%
|
(0)
+68%
|
(0)
+90%
|
0
N/A
|
0
+12%
|
(0)
N/A
|
(0)
+55%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-66%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
0
N/A
|
0
-50%
|
(0)
N/A
|
(0)
-139%
|
(1)
-208%
|
(1)
0%
|
(2)
-47%
|
(3)
-62%
|
(3)
+15%
|
(3)
-10%
|
(2)
+31%
|
(2)
-12%
|
(2)
+11%
|
(2)
+10%
|
(2)
-9%
|
(1)
+63%
|
(1)
+4%
|
(1)
-76%
|
(1)
+3%
|
(1)
+23%
|
(1)
-31%
|
(1)
+49%
|
(1)
+12%
|
(1)
+1%
|
(0)
+69%
|
(0)
+2%
|
(0)
+6%
|
(0)
+17%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-21%
|
(0)
N/A
|
|