Xeriant Inc
OTC:XERI
Cash Flow Statement
Cash Flow Statement
Xeriant Inc
| 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 |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(7)
|
(11)
|
(14)
|
(16)
|
(16)
|
(12)
|
(10)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
4
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
4
|
4
|
0
|
1
|
2
|
2
|
2
|
3
|
5
|
7
|
9
|
11
|
10
|
8
|
6
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(2)
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
|
| Cash from Operating Activities |
0
N/A
|
1
+117%
|
0
-72%
|
(0)
N/A
|
(0)
+5%
|
(0)
+16%
|
(0)
+63%
|
0
N/A
|
(0)
N/A
|
(0)
-40%
|
(0)
+14%
|
(0)
-17%
|
(0)
+57%
|
(0)
-33%
|
(0)
-325%
|
(0)
-47%
|
(0)
-40%
|
(0)
-17%
|
(0)
+12%
|
(0)
-33%
|
(1)
-110%
|
(4)
-262%
|
(7)
-87%
|
(7)
-3%
|
(7)
+2%
|
(5)
+31%
|
(2)
+61%
|
(2)
+17%
|
(1)
+25%
|
(1)
+22%
|
(1)
+4%
|
(1)
-36%
|
(1)
-20%
|
(1)
-3%
|
(2)
-4%
|
(1)
+3%
|
(1)
+13%
|
(1)
+14%
|
|
| 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
|
|
| 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
|
|
| 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
|
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)
-600%
|
(0)
N/A
|
(0)
N/A
|
(0)
-121%
|
(0)
+35%
|
(0)
-70%
|
(0)
+39%
|
(0)
+91%
|
(0)
+55%
|
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
|
2
|
2
|
3
|
4
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| 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
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
+12%
|
(0)
+55%
|
0
N/A
|
0
+138%
|
0
-11%
|
0
-76%
|
0
N/A
|
0
N/A
|
0
+20%
|
0
N/A
|
0
+17%
|
0
-57%
|
0
+600%
|
0
+62%
|
0
+12%
|
0
+3%
|
0
-28%
|
0
-25%
|
2
+786%
|
2
+4%
|
4
+102%
|
9
+129%
|
7
-19%
|
7
-1%
|
5
-29%
|
0
N/A
|
0
N/A
|
0
+37%
|
1
+111%
|
1
+28%
|
1
+48%
|
2
+37%
|
2
-20%
|
2
+8%
|
1
-33%
|
1
-42%
|
1
+27%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
+97%
|
(0)
-700%
|
(0)
-50%
|
0
N/A
|
(0)
N/A
|
(0)
-200%
|
(0)
+67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-18%
|
0
-71%
|
(0)
N/A
|
(0)
-15%
|
1
N/A
|
1
-33%
|
0
-74%
|
2
+779%
|
0
-91%
|
0
-47%
|
0
+110%
|
(2)
N/A
|
(2)
+21%
|
(1)
+37%
|
(0)
+53%
|
(0)
+82%
|
0
N/A
|
1
+117%
|
0
-53%
|
0
-23%
|
(0)
N/A
|
(1)
-90%
|
(0)
+59%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
1
+117%
|
0
-72%
|
(0)
N/A
|
(0)
+5%
|
(0)
+16%
|
(0)
+63%
|
0
N/A
|
(0)
N/A
|
(0)
-40%
|
(0)
+14%
|
(0)
-17%
|
(0)
+57%
|
(0)
-33%
|
(0)
-325%
|
(0)
-47%
|
(0)
-40%
|
(0)
-17%
|
(0)
+12%
|
(0)
-33%
|
(1)
-110%
|
(4)
-262%
|
(7)
-87%
|
(7)
-3%
|
(7)
+2%
|
(5)
+31%
|
(2)
+61%
|
(2)
+18%
|
(1)
+25%
|
(1)
+22%
|
(1)
+4%
|
(1)
-36%
|
(1)
-20%
|
(1)
-3%
|
(2)
-4%
|
(1)
+3%
|
(1)
+13%
|
(1)
+14%
|
|