Regenicin Inc
OTC:RGIN
Cash Flow Statement
Cash Flow Statement
Regenicin Inc
| Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
2
|
5
|
6
|
6
|
0
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(1)
|
0
|
0
|
3
|
1
|
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
|
|
| Other Non-Cash Items |
1
|
1
|
4
|
3
|
3
|
3
|
(0)
|
(4)
|
(7)
|
(7)
|
(4)
|
0
|
3
|
3
|
(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 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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
13
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+20%
|
(1)
-25%
|
(1)
+12%
|
(1)
+8%
|
(1)
+11%
|
(0)
+58%
|
(0)
-71%
|
(1)
-247%
|
(2)
-34%
|
(2)
-20%
|
(2)
-3%
|
(1)
+37%
|
(1)
+25%
|
(1)
+29%
|
(1)
+16%
|
(0)
+31%
|
(0)
+15%
|
(0)
+8%
|
(0)
+36%
|
(0)
-10%
|
(0)
+36%
|
(0)
+32%
|
(0)
-58%
|
(0)
+19%
|
(0)
-11%
|
(0)
-95%
|
(0)
+8%
|
(0)
-6%
|
(0)
+5%
|
(0)
+50%
|
(0)
+56%
|
(0)
+28%
|
(0)
-24%
|
(0)
+50%
|
(0)
+2%
|
(0)
-22%
|
(0)
-2%
|
(0)
+7%
|
(0)
-1 286%
|
12
N/A
|
|
| 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
|
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
|
1
|
4
|
4
|
4
|
3
|
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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
4
+461%
|
4
N/A
|
4
N/A
|
3
-18%
|
0
N/A
|
(0)
N/A
|
(0)
-12%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+35%
|
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
|
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
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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 Issuance of Debt |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
|
| 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
|
12
|
(1)
|
|
| Cash from Financing Activities |
1
N/A
|
1
-16%
|
1
+18%
|
1
-9%
|
1
-13%
|
0
-15%
|
0
-58%
|
(0)
N/A
|
(0)
-450%
|
(0)
-123%
|
(1)
-9%
|
(0)
+29%
|
(0)
+37%
|
(0)
+75%
|
(0)
-37%
|
(0)
-10%
|
(0)
+22%
|
(0)
+57%
|
0
N/A
|
0
+79%
|
0
+38%
|
0
+9%
|
0
-34%
|
0
+90%
|
0
-19%
|
0
+3%
|
0
-8%
|
0
-16%
|
0
+14%
|
0
-13%
|
0
+27%
|
0
-57%
|
0
-27%
|
0
+29%
|
0
-51%
|
0
-3%
|
0
+22%
|
0
-4%
|
0
+43%
|
12
+30 327%
|
(1)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
+50%
|
0
N/A
|
2
+783%
|
1
-33%
|
1
-26%
|
1
-52%
|
(2)
N/A
|
(1)
+29%
|
(1)
+23%
|
(1)
+12%
|
(1)
+27%
|
(0)
+41%
|
(0)
+38%
|
(0)
+80%
|
(0)
N/A
|
(0)
+75%
|
(0)
-65%
|
(0)
+34%
|
(0)
+90%
|
(0)
+9%
|
(0)
-14 960%
|
(0)
+2%
|
(0)
0%
|
(0)
0%
|
0
N/A
|
(0)
N/A
|
(0)
+90%
|
0
N/A
|
0
-64%
|
0
-20%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
12
+92 752%
|
11
-8%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+20%
|
(1)
-25%
|
(1)
+12%
|
(1)
+8%
|
(1)
+11%
|
(0)
+58%
|
(0)
-71%
|
(1)
-247%
|
(2)
-34%
|
(2)
-20%
|
(2)
-3%
|
(1)
+37%
|
(1)
+25%
|
(1)
+29%
|
(1)
+16%
|
(0)
+31%
|
(0)
+15%
|
(0)
+8%
|
(0)
+36%
|
(0)
-10%
|
(0)
+36%
|
(0)
+32%
|
(0)
-58%
|
(0)
+19%
|
(0)
-11%
|
(0)
-95%
|
(0)
+8%
|
(0)
-6%
|
(0)
+5%
|
(0)
+50%
|
(0)
+56%
|
(0)
+28%
|
(0)
-24%
|
(0)
+50%
|
(0)
+2%
|
(0)
-22%
|
(0)
-2%
|
(0)
+7%
|
(0)
-1 286%
|
12
N/A
|
|