VerticalScope Holdings Inc
TSX:FORA
Cash Flow Statement
Cash Flow Statement
VerticalScope Holdings Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||
Net Income |
(2)
|
2
|
(1)
|
(2)
|
(12)
|
(25)
|
(28)
|
(31)
|
(25)
|
(17)
|
(12)
|
(7)
|
(5)
|
|
Depreciation & Amortization |
20
|
20
|
19
|
19
|
21
|
26
|
31
|
36
|
39
|
35
|
31
|
26
|
21
|
|
Other Non-Cash Items |
7
|
8
|
10
|
9
|
12
|
18
|
21
|
22
|
14
|
6
|
2
|
1
|
5
|
|
Cash Taxes Paid |
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
2
|
4
|
4
|
4
|
3
|
1
|
|
Cash Interest Paid |
7
|
4
|
5
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
|
Change in Working Capital |
(11)
|
(9)
|
(6)
|
(3)
|
(1)
|
(5)
|
(10)
|
(9)
|
(7)
|
(4)
|
(3)
|
(6)
|
(6)
|
|
Cash from Operating Activities |
14
N/A
|
21
+49%
|
22
+4%
|
22
+3%
|
19
-13%
|
14
-29%
|
15
+11%
|
19
+22%
|
21
+12%
|
20
-5%
|
17
-12%
|
14
-16%
|
16
+8%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(5)
|
(5)
|
(8)
|
(9)
|
(24)
|
(25)
|
(25)
|
(24)
|
(10)
|
(8)
|
(4)
|
(3)
|
(2)
|
|
Other Items |
1
|
1
|
1
|
0
|
(64)
|
(64)
|
(64)
|
(64)
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
|
Cash from Investing Activities |
(3)
N/A
|
(3)
N/A
|
(7)
-114%
|
(9)
-26%
|
(88)
-843%
|
(89)
-2%
|
(89)
+0%
|
(88)
+1%
|
(10)
+89%
|
(23)
-133%
|
(19)
+17%
|
(18)
+6%
|
(17)
+3%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
96
|
110
|
110
|
0
|
14
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
Net Issuance of Debt |
(11)
|
(17)
|
(62)
|
(58)
|
(25)
|
(17)
|
14
|
8
|
(22)
|
(10)
|
(2)
|
3
|
(1)
|
|
Other |
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(11)
N/A
|
(17)
-54%
|
33
N/A
|
51
+53%
|
84
+66%
|
93
+10%
|
29
-69%
|
8
-73%
|
(22)
N/A
|
(11)
+53%
|
(3)
+76%
|
2
N/A
|
(1)
N/A
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Change in Cash |
(1)
N/A
|
0
N/A
|
47
+10 427%
|
64
+35%
|
16
-75%
|
17
+6%
|
(45)
N/A
|
(62)
-38%
|
(12)
+81%
|
(14)
-18%
|
(4)
+69%
|
(1)
+70%
|
(3)
-110%
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
9
N/A
|
16
+75%
|
14
-18%
|
13
-4%
|
(4)
N/A
|
(11)
-167%
|
(10)
+16%
|
(6)
+42%
|
11
N/A
|
12
+9%
|
13
+12%
|
12
-14%
|
13
+15%
|