Voxtur Analytics Corp
XTSX:VXTR
Cash Flow Statement
Cash Flow Statement
Voxtur Analytics Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(4)
|
(5)
|
(6)
|
(13)
|
(17)
|
(22)
|
(32)
|
(36)
|
(35)
|
(30)
|
(213)
|
(215)
|
(225)
|
(235)
|
(67)
|
(59)
|
(50)
|
(44)
|
(63)
|
(63)
|
|
| Depreciation & Amortization |
2
|
2
|
3
|
4
|
6
|
8
|
11
|
14
|
15
|
17
|
17
|
17
|
17
|
16
|
15
|
14
|
13
|
12
|
12
|
10
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
5
|
7
|
10
|
11
|
10
|
9
|
7
|
5
|
6
|
8
|
10
|
1
|
(1)
|
(4)
|
(6)
|
3
|
2
|
|
| Other Non-Cash Items |
(0)
|
1
|
1
|
8
|
10
|
12
|
16
|
14
|
5
|
1
|
176
|
178
|
191
|
196
|
34
|
29
|
21
|
17
|
37
|
36
|
|
| Cash Taxes Paid |
(2)
|
(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
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
6
|
7
|
6
|
6
|
5
|
5
|
6
|
|
| Change in Working Capital |
(1)
|
(2)
|
(0)
|
(2)
|
(4)
|
(5)
|
(12)
|
(11)
|
(11)
|
(10)
|
(2)
|
(5)
|
(3)
|
(9)
|
(10)
|
(7)
|
(7)
|
(2)
|
(1)
|
0
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
-8%
|
(3)
+3%
|
(4)
-27%
|
(6)
-42%
|
(8)
-38%
|
(18)
-130%
|
(22)
-21%
|
(27)
-22%
|
(24)
+10%
|
(22)
+9%
|
(25)
-13%
|
(21)
+17%
|
(32)
-51%
|
(29)
+9%
|
(23)
+21%
|
(23)
0%
|
(17)
+24%
|
(15)
+12%
|
(17)
-8%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(37)
|
(38)
|
(38)
|
(38)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
(0)
|
(6)
|
(22)
|
(34)
|
(43)
|
(43)
|
(28)
|
(16)
|
(9)
|
(4)
|
(3)
|
(2)
|
1
|
34
|
0
|
33
|
33
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(0)
+75%
|
(6)
-1 640%
|
(22)
-271%
|
(35)
-56%
|
(44)
-26%
|
(43)
+1%
|
(28)
+35%
|
(16)
+44%
|
(46)
-196%
|
(42)
+9%
|
(41)
+3%
|
(40)
+3%
|
(0)
+100%
|
34
N/A
|
34
N/A
|
33
-4%
|
32
0%
|
0
-99%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
8
|
8
|
46
|
47
|
44
|
64
|
26
|
37
|
36
|
20
|
20
|
10
|
16
|
12
|
0
|
9
|
0
|
1
|
0
|
|
| Net Issuance of Debt |
1
|
2
|
4
|
22
|
21
|
21
|
14
|
(5)
|
(7)
|
32
|
35
|
47
|
47
|
7
|
(16)
|
(26)
|
(23)
|
(18)
|
11
|
15
|
|
| Other |
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(3)
|
(5)
|
(3)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
9
+499%
|
12
+26%
|
65
+462%
|
66
+1%
|
62
-6%
|
74
+19%
|
19
-75%
|
27
+46%
|
64
+132%
|
52
-19%
|
64
+23%
|
55
-13%
|
22
-60%
|
(5)
N/A
|
(16)
-201%
|
(16)
-1%
|
(18)
-13%
|
11
N/A
|
15
+39%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
(3)
N/A
|
6
N/A
|
2
-56%
|
39
+1 500%
|
25
-35%
|
11
-59%
|
13
+21%
|
(32)
N/A
|
(16)
+51%
|
(7)
+54%
|
(13)
-79%
|
(2)
+81%
|
(5)
-111%
|
(9)
-76%
|
(0)
+97%
|
(5)
-1 569%
|
(6)
-25%
|
(3)
+55%
|
(4)
-55%
|
(1)
+73%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-8%
|
(3)
+3%
|
(4)
-27%
|
(6)
-44%
|
(8)
-36%
|
(19)
-126%
|
(23)
-21%
|
(27)
-22%
|
(61)
-124%
|
(61)
+1%
|
(63)
-5%
|
(59)
+7%
|
(33)
+44%
|
(29)
+13%
|
(23)
+21%
|
(23)
0%
|
(17)
+23%
|
(15)
+12%
|
(17)
-8%
|
|