Metasphere Labs Inc
OTC:LABZD
Cash Flow Statement
Cash Flow Statement
Metasphere Labs Inc
| Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
(0)
|
6
|
2
|
(7)
|
(12)
|
(20)
|
(23)
|
(16)
|
0
|
(10)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
6
|
7
|
8
|
8
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
7
|
11
|
12
|
16
|
13
|
10
|
8
|
4
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
(0)
N/A
|
6
N/A
|
3
-49%
|
0
-93%
|
(1)
N/A
|
(7)
-1 004%
|
(5)
+26%
|
(3)
+47%
|
(2)
+27%
|
(1)
+43%
|
(1)
+51%
|
(1)
-32%
|
(1)
-33%
|
(1)
-49%
|
(2)
-15%
|
(1)
+13%
|
(1)
+19%
|
(1)
+40%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-188%
|
(3)
-13%
|
(3)
+11%
|
(2)
+35%
|
(0)
+99%
|
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
|
2
|
4
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(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
|
|
| Cash from Financing Activities |
0
N/A
|
1
N/A
|
4
+162%
|
4
+0%
|
4
-1%
|
3
-28%
|
1
-49%
|
1
-3%
|
1
+6%
|
1
-22%
|
1
-15%
|
1
+0%
|
2
+89%
|
2
+16%
|
1
-41%
|
1
+2%
|
0
-72%
|
0
-91%
|
|
| 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
|
|
| Net Change in Cash |
(0)
N/A
|
7
N/A
|
6
-18%
|
2
-73%
|
0
-81%
|
(7)
N/A
|
(6)
+20%
|
(2)
+73%
|
(0)
+83%
|
(0)
+51%
|
0
N/A
|
0
-40%
|
1
+223%
|
1
-24%
|
(0)
N/A
|
(0)
+55%
|
(1)
-335%
|
(1)
+17%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
6
N/A
|
3
-53%
|
(2)
N/A
|
(3)
-75%
|
(10)
-228%
|
(8)
+21%
|
(4)
+53%
|
(2)
+33%
|
(1)
+50%
|
(1)
+56%
|
(1)
-40%
|
(1)
-33%
|
(1)
-49%
|
(2)
-15%
|
(1)
+13%
|
(1)
+19%
|
(1)
+40%
|
|