Nextech Ar Solutions Corp
OTC:NEXCF
Cash Flow Statement
Cash Flow Statement
Nextech Ar Solutions Corp
| May-2019 | Aug-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-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 |
(5)
|
(5)
|
(5)
|
(9)
|
(9)
|
(12)
|
(8)
|
(12)
|
(15)
|
(33)
|
(31)
|
(34)
|
(31)
|
(26)
|
(25)
|
(23)
|
(23)
|
(28)
|
(24)
|
(19)
|
(15)
|
(7)
|
(14)
|
(17)
|
(16)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
0
|
0
|
(0)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
5
|
3
|
4
|
4
|
2
|
2
|
3
|
4
|
2
|
1
|
0
|
0
|
0
|
7
|
7
|
7
|
|
| Other Non-Cash Items |
1
|
1
|
3
|
4
|
4
|
7
|
3
|
1
|
(2)
|
5
|
3
|
7
|
9
|
5
|
5
|
2
|
3
|
10
|
9
|
9
|
6
|
1
|
8
|
8
|
8
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
0
|
0
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
2
|
2
|
3
|
1
|
2
|
1
|
2
|
0
|
|
| Cash from Operating Activities |
(4)
N/A
|
(4)
-24%
|
(3)
+37%
|
(6)
-109%
|
(5)
+22%
|
(6)
-40%
|
(2)
+72%
|
(10)
-454%
|
(14)
-43%
|
(25)
-76%
|
(27)
-9%
|
(22)
+20%
|
(17)
+22%
|
(15)
+10%
|
(14)
+8%
|
(17)
-18%
|
(15)
+12%
|
(13)
+9%
|
(11)
+20%
|
(6)
+43%
|
(7)
-12%
|
(5)
+32%
|
(5)
-8%
|
(7)
-48%
|
(8)
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(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 Items |
(2)
|
(2)
|
(0)
|
(2)
|
(0)
|
(1)
|
0
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+9%
|
(0)
+73%
|
(2)
-300%
|
(0)
+75%
|
(1)
-174%
|
0
N/A
|
3
+1 472%
|
3
+29%
|
3
-24%
|
2
-9%
|
(0)
N/A
|
(0)
+12%
|
(0)
+11%
|
(0)
+13%
|
(0)
+26%
|
(0)
-105%
|
(0)
+6%
|
(0)
+36%
|
(0)
+61%
|
0
N/A
|
0
+25%
|
0
-4%
|
1
+100%
|
0
-25%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
5
|
5
|
7
|
10
|
10
|
(0)
|
(4)
|
(5)
|
7
|
16
|
15
|
15
|
9
|
3
|
3
|
5
|
6
|
3
|
3
|
1
|
0
|
0
|
0
|
1
|
|
| Net Issuance of Debt |
0
|
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
|
12
|
0
|
25
|
13
|
12
|
0
|
0
|
1
|
4
|
6
|
11
|
8
|
5
|
4
|
0
|
3
|
3
|
4
|
5
|
6
|
|
| Cash from Financing Activities |
3
N/A
|
5
+71%
|
6
+7%
|
8
+28%
|
11
+46%
|
23
+105%
|
(0)
N/A
|
9
N/A
|
(5)
N/A
|
19
N/A
|
27
+45%
|
14
-49%
|
15
+9%
|
13
-16%
|
8
-37%
|
13
+67%
|
12
-8%
|
11
-13%
|
7
-32%
|
3
-57%
|
4
+20%
|
4
-4%
|
4
+10%
|
6
+51%
|
7
+16%
|
|
| Change in Cash | ||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(2)
N/A
|
(1)
+71%
|
3
N/A
|
(0)
N/A
|
6
N/A
|
15
+152%
|
(2)
N/A
|
1
N/A
|
(16)
N/A
|
(3)
+78%
|
3
N/A
|
(8)
N/A
|
(3)
+64%
|
(3)
-16%
|
(7)
-111%
|
(3)
+55%
|
(2)
+30%
|
(3)
-25%
|
(3)
-18%
|
(4)
-7%
|
(3)
+20%
|
(1)
+71%
|
(1)
-7%
|
(1)
-10%
|
(0)
+54%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(4)
-19%
|
(3)
+36%
|
(5)
-91%
|
(5)
+15%
|
(6)
-41%
|
(2)
+72%
|
(10)
-445%
|
(14)
-42%
|
(25)
-77%
|
(27)
-9%
|
(22)
+19%
|
(17)
+22%
|
(15)
+10%
|
(14)
+8%
|
(17)
-18%
|
(15)
+11%
|
(14)
+9%
|
(11)
+20%
|
(6)
+41%
|
(7)
-9%
|
(5)
+32%
|
(5)
-8%
|
(7)
-47%
|
(8)
-3%
|
|