Mobivity Holdings Corp
OTC:MFON
Cash Flow Statement
Cash Flow Statement
Mobivity Holdings 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(10)
|
(10)
|
(10)
|
(10)
|
(6)
|
(6)
|
(5)
|
(6)
|
(10)
|
(10)
|
(10)
|
(10)
|
(6)
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(9)
|
(11)
|
(9)
|
(8)
|
(6)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(8)
|
(8)
|
(9)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
6
|
6
|
7
|
6
|
2
|
2
|
2
|
2
|
6
|
6
|
6
|
5
|
1
|
0
|
0
|
(1)
|
2
|
3
|
3
|
4
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
1
|
2
|
2
|
2
|
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
|
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
|
2
|
0
|
0
|
0
|
(2)
|
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)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
0
|
(1)
|
(0)
|
(1)
|
1
|
2
|
2
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
2
|
2
|
1
|
2
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
1
|
2
|
3
|
4
|
2
|
|
| Cash from Operating Activities |
(4)
N/A
|
(4)
+4%
|
(4)
+14%
|
(4)
-12%
|
(4)
0%
|
(3)
+14%
|
(3)
+2%
|
(3)
+20%
|
(3)
-13%
|
(2)
+22%
|
(2)
+5%
|
(3)
-11%
|
(2)
+5%
|
(4)
-67%
|
(4)
-7%
|
(3)
+25%
|
(5)
-43%
|
(5)
-6%
|
(5)
-3%
|
(6)
-27%
|
(6)
+9%
|
(4)
+22%
|
(3)
+27%
|
(2)
+26%
|
(1)
+46%
|
(3)
-118%
|
(3)
-6%
|
(4)
-32%
|
(4)
-12%
|
(4)
+2%
|
(6)
-39%
|
(6)
-2%
|
(7)
-7%
|
(6)
+6%
|
(7)
-5%
|
(7)
-11%
|
(8)
-10%
|
(9)
-9%
|
(9)
-2%
|
(8)
+13%
|
(6)
+23%
|
(6)
+2%
|
(5)
+22%
|
(7)
-44%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(0)
|
(0)
|
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
|
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
|
|
| Cash from Investing Activities |
(2)
N/A
|
(0)
+90%
|
(0)
-100%
|
(1)
-20%
|
(1)
-42%
|
(1)
+21%
|
(1)
-10%
|
(1)
-6%
|
(1)
+12%
|
(1)
-32%
|
(1)
+29%
|
(1)
+7%
|
(0)
+24%
|
(0)
+55%
|
(0)
-58%
|
(0)
-32%
|
(4)
-788%
|
(4)
-3%
|
(4)
+1%
|
(4)
-12%
|
(1)
+86%
|
(0)
+21%
|
(0)
+5%
|
0
N/A
|
(0)
N/A
|
(0)
-36%
|
(0)
-9%
|
(0)
-7%
|
(0)
+20%
|
(0)
+33%
|
(0)
+54%
|
(0)
+82%
|
(0)
-49%
|
(0)
-47%
|
(0)
+16%
|
(0)
+36%
|
(0)
+32%
|
(0)
+87%
|
(0)
-632%
|
(0)
+69%
|
(0)
-166%
|
(0)
N/A
|
(0)
+86%
|
(0)
-33%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
4
|
5
|
5
|
5
|
2
|
2
|
2
|
4
|
2
|
2
|
2
|
0
|
2
|
6
|
8
|
8
|
6
|
2
|
3
|
3
|
3
|
3
|
0
|
4
|
3
|
3
|
3
|
0
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
1
|
0
|
1
|
(2)
|
0
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
1
|
3
|
5
|
7
|
8
|
7
|
6
|
5
|
8
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
4
-13%
|
5
+6%
|
5
N/A
|
5
+0%
|
2
-52%
|
2
-12%
|
2
N/A
|
5
+173%
|
3
-36%
|
3
+1%
|
5
+62%
|
1
-81%
|
2
+122%
|
7
+201%
|
6
-16%
|
8
+36%
|
8
+2%
|
4
-46%
|
6
+37%
|
6
-2%
|
5
-20%
|
5
-5%
|
2
-59%
|
5
+148%
|
4
-11%
|
4
+6%
|
5
+5%
|
2
-48%
|
5
+117%
|
5
+7%
|
7
+25%
|
6
-6%
|
7
+16%
|
6
-18%
|
7
+8%
|
8
+21%
|
6
-20%
|
9
+33%
|
8
-9%
|
7
-13%
|
6
-13%
|
5
-19%
|
8
+64%
|
|
| 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
|
|
| Net Change in Cash |
(2)
N/A
|
(0)
+98%
|
1
N/A
|
0
-96%
|
(0)
N/A
|
(2)
-783%
|
(2)
-13%
|
(2)
+29%
|
2
N/A
|
0
-90%
|
1
+225%
|
2
+365%
|
(2)
N/A
|
(2)
-3%
|
3
N/A
|
2
-10%
|
0
-96%
|
(0)
N/A
|
(4)
-2 891%
|
(4)
-1%
|
(0)
+93%
|
(0)
+73%
|
1
N/A
|
(0)
N/A
|
3
N/A
|
1
-73%
|
1
+7%
|
0
-93%
|
(3)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+1%
|
(0)
+98%
|
(2)
-22 927%
|
(0)
+90%
|
0
N/A
|
1
+1 215%
|
0
-76%
|
0
-10%
|
1
+480%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(4)
-1%
|
(4)
+8%
|
(5)
-13%
|
(5)
-5%
|
(4)
+15%
|
(4)
+0%
|
(3)
+15%
|
(4)
-7%
|
(3)
+13%
|
(3)
+11%
|
(3)
-7%
|
(3)
+9%
|
(4)
-48%
|
(5)
-9%
|
(4)
+21%
|
(8)
-126%
|
(8)
-5%
|
(9)
-1%
|
(10)
-21%
|
(6)
+39%
|
(5)
+22%
|
(4)
+25%
|
(2)
+37%
|
(2)
+30%
|
(3)
-103%
|
(3)
-6%
|
(4)
-29%
|
(5)
-8%
|
(5)
+4%
|
(6)
-34%
|
(6)
-1%
|
(7)
-7%
|
(6)
+5%
|
(7)
-5%
|
(7)
-10%
|
(8)
-9%
|
(9)
-9%
|
(9)
-2%
|
(8)
+13%
|
(6)
+22%
|
(6)
+2%
|
(5)
+23%
|
(7)
-44%
|
|