Motus GI Holdings Inc
OTC:MOTS
Cash Flow Statement
Cash Flow Statement
Motus GI Holdings Inc
| 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 |
(8)
|
(9)
|
(11)
|
(12)
|
(13)
|
(18)
|
(18)
|
(20)
|
(22)
|
(21)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(19)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(19)
|
(18)
|
(16)
|
(14)
|
(13)
|
(11)
|
|
| 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
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
3
|
3
|
6
|
6
|
6
|
7
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
3
|
3
|
2
|
2
|
1
|
2
|
1
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
(0)
|
1
|
(1)
|
0
|
0
|
(1)
|
1
|
1
|
0
|
1
|
0
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
|
| Cash from Operating Activities |
(6)
N/A
|
(7)
-12%
|
(8)
-13%
|
(10)
-24%
|
(10)
-8%
|
(12)
-12%
|
(13)
-12%
|
(13)
-2%
|
(15)
-12%
|
(17)
-14%
|
(17)
-2%
|
(19)
-8%
|
(20)
-6%
|
(22)
-8%
|
(22)
+0%
|
(20)
+9%
|
(17)
+13%
|
(14)
+16%
|
(13)
+8%
|
(13)
-2%
|
(14)
-7%
|
(15)
-5%
|
(17)
-10%
|
(17)
-4%
|
(17)
-1%
|
(17)
+3%
|
(15)
+12%
|
(13)
+11%
|
(11)
+16%
|
(8)
+25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(10)
|
(5)
|
(3)
|
(5)
|
7
|
(6)
|
(5)
|
5
|
3
|
11
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-900%
|
(1)
-420%
|
(1)
-29%
|
(1)
-12%
|
(1)
-1%
|
(10)
-1 225%
|
(5)
+51%
|
(4)
+28%
|
(5)
-57%
|
6
N/A
|
(7)
N/A
|
(6)
+15%
|
5
N/A
|
3
-44%
|
10
+298%
|
8
-21%
|
(0)
N/A
|
(0)
+32%
|
(0)
-115%
|
(0)
-68%
|
(0)
+30%
|
(0)
+24%
|
(0)
-4%
|
(0)
+15%
|
(0)
-18%
|
(0)
N/A
|
(0)
+62%
|
(0)
-4%
|
(0)
+38%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
6
|
6
|
6
|
6
|
16
|
16
|
16
|
2
|
(14)
|
(14)
|
8
|
22
|
22
|
22
|
10
|
10
|
22
|
24
|
14
|
14
|
5
|
3
|
5
|
10
|
7
|
7
|
6
|
5
|
8
|
|
| Net Issuance of Debt |
10
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
0
|
0
|
3
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
|
| Other |
7
|
0
|
0
|
7
|
(0)
|
(1)
|
(1)
|
(1)
|
27
|
28
|
28
|
26
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
3
|
3
|
2
|
1
|
|
| Cash from Financing Activities |
16
N/A
|
22
+32%
|
20
-7%
|
20
-4%
|
6
-67%
|
15
+136%
|
15
N/A
|
15
+0%
|
30
+93%
|
14
-52%
|
14
0%
|
34
+143%
|
28
-18%
|
28
+0%
|
28
+0%
|
17
-39%
|
9
-47%
|
21
+127%
|
23
+9%
|
14
-39%
|
17
+21%
|
8
-52%
|
6
-22%
|
7
+16%
|
9
+26%
|
6
-39%
|
8
+44%
|
6
-27%
|
2
-63%
|
5
+116%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Net Change in Cash |
10
N/A
|
15
+44%
|
12
-19%
|
9
-24%
|
(5)
N/A
|
3
N/A
|
(8)
N/A
|
(3)
+63%
|
11
N/A
|
(8)
N/A
|
3
N/A
|
9
+217%
|
2
-72%
|
11
+352%
|
9
-17%
|
8
-14%
|
0
-96%
|
6
+2 000%
|
9
+47%
|
(0)
N/A
|
2
N/A
|
(7)
N/A
|
(11)
-43%
|
(10)
+3%
|
(9)
+18%
|
(12)
-37%
|
(7)
+38%
|
(8)
-5%
|
(9)
-20%
|
(4)
+59%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(7)
-13%
|
(8)
-19%
|
(10)
-25%
|
(11)
-8%
|
(12)
-11%
|
(13)
-8%
|
(14)
-1%
|
(15)
-14%
|
(18)
-13%
|
(18)
-3%
|
(20)
-8%
|
(20)
-4%
|
(22)
-8%
|
(22)
0%
|
(20)
+10%
|
(17)
+14%
|
(15)
+15%
|
(13)
+8%
|
(14)
-3%
|
(15)
-8%
|
(15)
-4%
|
(17)
-9%
|
(18)
-4%
|
(18)
-1%
|
(17)
+2%
|
(15)
+12%
|
(13)
+12%
|
(11)
+16%
|
(8)
+25%
|
|