Liquid Avatar Technologies Inc
CNSX:LQID
Cash Flow Statement
Cash Flow Statement
Liquid Avatar Technologies Inc
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
(3)
|
(4)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
2
|
2
|
3
|
4
|
2
|
2
|
3
|
2
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
4
|
5
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-23%
|
(3)
-78%
|
(4)
-58%
|
(5)
-20%
|
(7)
-35%
|
(8)
-15%
|
(7)
+14%
|
(5)
+26%
|
(4)
+29%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-102%
|
(0)
-383%
|
(0)
N/A
|
(0)
+10%
|
(0)
+12%
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
2
|
2
|
5
|
6
|
5
|
8
|
6
|
5
|
4
|
2
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
2
+1%
|
5
+250%
|
6
+21%
|
6
-14%
|
8
+50%
|
6
-25%
|
5
-19%
|
5
-8%
|
3
-46%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
0
N/A
|
0
-96%
|
3
+20 609%
|
2
-18%
|
0
-91%
|
1
+523%
|
(2)
N/A
|
(2)
-3%
|
(0)
+77%
|
(1)
-138%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-23%
|
(3)
-80%
|
(4)
-59%
|
(5)
-20%
|
(7)
-34%
|
(8)
-15%
|
(7)
+14%
|
(5)
+26%
|
(4)
+29%
|
|