JRsis Health Care Corp
OTC:JRSS
Cash Flow Statement
Cash Flow Statement
JRsis Health Care Corp
| 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 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
3
|
2
|
1
|
0
|
1
|
1
|
(0)
|
0
|
4
|
4
|
5
|
4
|
3
|
5
|
(32)
|
(33)
|
(34)
|
(36)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
0
|
(1)
|
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
37
|
37
|
37
|
37
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
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
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(1)
|
1
|
(1)
|
2
|
1
|
3
|
6
|
5
|
6
|
5
|
4
|
6
|
2
|
0
|
1
|
0
|
(0)
|
2
|
(1)
|
(2)
|
(0)
|
(1)
|
1
|
0
|
1
|
1
|
0
|
0
|
|
| Cash from Operating Activities |
2
N/A
|
2
+2%
|
2
-27%
|
2
+47%
|
3
+13%
|
4
+40%
|
5
+52%
|
5
-7%
|
5
0%
|
4
-23%
|
3
-11%
|
5
+52%
|
8
+59%
|
10
+23%
|
9
-10%
|
11
+24%
|
9
-19%
|
10
+12%
|
13
+25%
|
11
-16%
|
12
+10%
|
10
-15%
|
9
-15%
|
11
+23%
|
11
+1%
|
9
-11%
|
11
+17%
|
11
-5%
|
8
-22%
|
13
+53%
|
7
-46%
|
4
-43%
|
3
-20%
|
(2)
N/A
|
1
N/A
|
0
-95%
|
1
+933%
|
0
-32%
|
0
-79%
|
(0)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(3)
|
(2)
|
(3)
|
(13)
|
(14)
|
(15)
|
(19)
|
(5)
|
(6)
|
(5)
|
0
|
(5)
|
(3)
|
(4)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(2)
|
(3)
|
(2)
|
1
|
(0)
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
2
|
(1)
|
(1)
|
(1)
|
(4)
|
1
|
1
|
1
|
(0)
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
-2%
|
(5)
-18%
|
(4)
+11%
|
(5)
-2%
|
(5)
-3%
|
(5)
-8%
|
(4)
+14%
|
(4)
+16%
|
(3)
+16%
|
(3)
+7%
|
(3)
-17%
|
(13)
-308%
|
(14)
-5%
|
(14)
-1%
|
(17)
-17%
|
(6)
+64%
|
(7)
-17%
|
(6)
+15%
|
(4)
+38%
|
(4)
-8%
|
(2)
+41%
|
(3)
-26%
|
(7)
-133%
|
(8)
-20%
|
(8)
+4%
|
(9)
-8%
|
(8)
+3%
|
(6)
+34%
|
(8)
-45%
|
(6)
+22%
|
(2)
+70%
|
(3)
-50%
|
(0)
+98%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-49%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
|
| Net Issuance of Debt |
2
|
3
|
5
|
6
|
4
|
4
|
3
|
2
|
3
|
2
|
2
|
2
|
0
|
(0)
|
0
|
0
|
(4)
|
(1)
|
(1)
|
(1)
|
3
|
(0)
|
(1)
|
(1)
|
2
|
2
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(0)
|
(2)
|
(2)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
4
|
4
|
4
|
4
|
0
|
(3)
|
(8)
|
(6)
|
(9)
|
(10)
|
(4)
|
(4)
|
(6)
|
(5)
|
(7)
|
(6)
|
(5)
|
(6)
|
(3)
|
(5)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
2
-4%
|
3
+19%
|
1
-51%
|
1
-6%
|
1
-18%
|
0
-95%
|
(0)
N/A
|
(1)
-95%
|
(1)
-22%
|
(1)
+15%
|
(1)
-81%
|
5
N/A
|
5
-9%
|
5
-3%
|
4
-3%
|
(4)
N/A
|
(1)
+68%
|
(7)
-436%
|
(5)
+20%
|
(6)
-14%
|
(10)
-66%
|
(4)
+58%
|
(5)
-15%
|
(3)
+29%
|
(2)
+49%
|
(4)
-123%
|
(2)
+39%
|
(3)
-17%
|
(3)
-17%
|
(1)
+80%
|
(2)
-256%
|
(1)
+68%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+73%
|
0
N/A
|
0
-39%
|
|
| 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
|
|
| Net Change in Cash |
0
N/A
|
0
-29%
|
(1)
N/A
|
(1)
-10%
|
(1)
-8%
|
(0)
+91%
|
0
N/A
|
0
-66%
|
1
+350%
|
(0)
N/A
|
(0)
-44%
|
0
N/A
|
0
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-117%
|
(1)
+3%
|
2
N/A
|
0
-88%
|
2
+600%
|
2
+2%
|
(3)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+5%
|
(0)
+73%
|
(2)
-413%
|
(0)
+81%
|
0
N/A
|
2
+15 300%
|
(0)
N/A
|
(1)
-89%
|
(1)
-51%
|
(2)
-141%
|
(0)
+99%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+55%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
-3%
|
(4)
-58%
|
(3)
+20%
|
(3)
+9%
|
(2)
+35%
|
(0)
+87%
|
0
N/A
|
2
+481%
|
1
-36%
|
2
+96%
|
3
+32%
|
(5)
N/A
|
(4)
+25%
|
(5)
-42%
|
(7)
-36%
|
4
N/A
|
5
+9%
|
8
+67%
|
11
+39%
|
7
-35%
|
7
-6%
|
5
-30%
|
4
-20%
|
2
-37%
|
2
-36%
|
4
+137%
|
4
+4%
|
6
+58%
|
9
+58%
|
5
-46%
|
5
-2%
|
3
-39%
|
(1)
N/A
|
1
N/A
|
0
-93%
|
1
+759%
|
0
-32%
|
0
-82%
|
(0)
N/A
|
|