DelphX Capital Markets Inc
XTSX:DELX
Cash Flow Statement
Cash Flow Statement
DelphX Capital Markets Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(3)
|
(7)
|
(8)
|
(9)
|
(9)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
|
| 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
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
3
|
2
|
2
|
|
| Other Non-Cash Items |
1
|
1
|
3
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
1
|
3
|
1
|
1
|
1
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
|
| Change in Working Capital |
(4)
|
(4)
|
(4)
|
(4)
|
1
|
5
|
5
|
5
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
0
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
(0)
|
2
|
2
|
2
|
0
|
(2)
|
(2)
|
|
| Cash from Operating Activities |
(4)
N/A
|
(5)
-18%
|
(7)
-37%
|
(9)
-22%
|
(5)
+38%
|
(2)
+70%
|
(0)
+90%
|
1
N/A
|
(1)
N/A
|
(0)
+74%
|
(0)
+19%
|
(0)
-15%
|
(1)
-84%
|
(1)
-84%
|
(1)
-7%
|
(1)
+8%
|
(1)
-19%
|
(2)
-38%
|
(3)
-54%
|
(3)
-17%
|
(3)
+4%
|
(3)
-3%
|
(2)
+28%
|
(2)
+18%
|
(2)
+1%
|
(2)
+12%
|
(2)
+5%
|
(2)
-29%
|
(2)
+3%
|
(2)
-2%
|
(2)
-5%
|
|
| 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
|
|
| 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
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-107%
|
(0)
+74%
|
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
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
5
|
4
|
2
|
1
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
3
|
2
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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 |
4
|
4
|
4
|
5
|
4
|
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 |
5
N/A
|
5
+8%
|
9
+72%
|
9
+1%
|
5
-42%
|
2
-67%
|
(2)
N/A
|
(2)
-7%
|
1
N/A
|
1
-39%
|
1
-19%
|
1
-13%
|
0
-7%
|
0
-34%
|
1
+63%
|
3
+395%
|
3
+2%
|
3
+1%
|
3
+12%
|
2
-41%
|
2
+15%
|
3
+37%
|
2
-21%
|
2
-29%
|
2
+14%
|
2
-13%
|
2
+11%
|
2
+39%
|
2
-7%
|
3
+18%
|
2
-11%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
0
-91%
|
2
+4 550%
|
0
-85%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+91%
|
(0)
+59%
|
(0)
-3%
|
0
N/A
|
0
+236%
|
0
-59%
|
(0)
N/A
|
(0)
-42%
|
2
N/A
|
1
-26%
|
1
-45%
|
(0)
N/A
|
(2)
-3 934%
|
(1)
+32%
|
(1)
+53%
|
(0)
+75%
|
(0)
-45%
|
(0)
+38%
|
(0)
-45%
|
(0)
+70%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-93%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(5)
-18%
|
(7)
-42%
|
(9)
-23%
|
(6)
+38%
|
(2)
+71%
|
(0)
+90%
|
1
N/A
|
(1)
N/A
|
(0)
+74%
|
(0)
+19%
|
(0)
-15%
|
(1)
-84%
|
(1)
-84%
|
(1)
-7%
|
(1)
+8%
|
(1)
-19%
|
(2)
-38%
|
(3)
-54%
|
(3)
-17%
|
(3)
+4%
|
(3)
-3%
|
(2)
+28%
|
(2)
+18%
|
(2)
+1%
|
(2)
+12%
|
(2)
+5%
|
(2)
-29%
|
(2)
+3%
|
(2)
-2%
|
(2)
-5%
|
|