Ideal Power Inc
NASDAQ:IPWR
Cash Flow Statement
Cash Flow Statement
Ideal Power Inc
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | 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 |
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(10)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(8)
|
(8)
|
(8)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
|
| Other Non-Cash Items |
2
|
3
|
4
|
6
|
6
|
5
|
5
|
3
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
4
|
5
|
5
|
5
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
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 Operating Activities |
(2)
N/A
|
(3)
-20%
|
(3)
-13%
|
(3)
+2%
|
(3)
-9%
|
(4)
-25%
|
(4)
-6%
|
(5)
-15%
|
(5)
-11%
|
(6)
-1%
|
(6)
-16%
|
(7)
-14%
|
(8)
-10%
|
(9)
-12%
|
(10)
-6%
|
(10)
-4%
|
(10)
-1%
|
(10)
+1%
|
(9)
+5%
|
(8)
+11%
|
(7)
+12%
|
(7)
+8%
|
(6)
+11%
|
(6)
+3%
|
(7)
-11%
|
(6)
+13%
|
(5)
+7%
|
(5)
+14%
|
(3)
+30%
|
(3)
+6%
|
(3)
+2%
|
(3)
-5%
|
(3)
+2%
|
(3)
-1%
|
(3)
-9%
|
(4)
-12%
|
(4)
-15%
|
(5)
-14%
|
(6)
-14%
|
(6)
-4%
|
(6)
-10%
|
(7)
-5%
|
(7)
+0%
|
(7)
-5%
|
(7)
-1%
|
(7)
-2%
|
(8)
-6%
|
(8)
-6%
|
(9)
-7%
|
(9)
-2%
|
(9)
-3%
|
(10)
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
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)
-23%
|
(0)
-3%
|
(0)
+44%
|
(0)
-55%
|
(1)
-71%
|
(1)
-10%
|
(1)
-19%
|
(1)
-8%
|
(1)
+1%
|
(1)
-49%
|
(1)
-17%
|
(1)
+3%
|
(1)
N/A
|
(1)
+27%
|
(1)
+26%
|
(1)
+16%
|
(0)
+30%
|
(0)
+11%
|
(0)
-10%
|
(0)
+12%
|
(0)
+21%
|
(0)
+17%
|
(0)
+16%
|
(0)
N/A
|
(0)
N/A
|
(0)
+5%
|
(0)
+50%
|
(0)
+10%
|
(0)
+22%
|
(0)
N/A
|
(0)
N/A
|
(0)
-14%
|
(0)
-138%
|
(0)
-5%
|
(0)
-20%
|
(0)
N/A
|
(0)
+33%
|
(0)
-69%
|
(0)
-15%
|
(0)
-13%
|
(0)
-40%
|
(1)
-3%
|
(1)
-3%
|
(1)
-6%
|
(1)
+8%
|
(1)
-10%
|
(1)
+10%
|
(0)
+7%
|
(0)
-3%
|
(0)
+10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
15
|
15
|
15
|
15
|
0
|
0
|
16
|
16
|
17
|
17
|
1
|
0
|
0
|
14
|
14
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
28
|
28
|
28
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
16
|
17
|
17
|
3
|
1
|
0
|
|
| Net Issuance of Debt |
4
|
4
|
4
|
4
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
4
N/A
|
4
-5%
|
4
-11%
|
4
-5%
|
16
+339%
|
16
0%
|
16
+0%
|
15
-4%
|
0
N/A
|
0
N/A
|
16
+19 988%
|
16
+1%
|
17
+3%
|
17
0%
|
1
-97%
|
0
-16%
|
0
-93%
|
14
+45 433%
|
14
N/A
|
14
N/A
|
14
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
3
N/A
|
0
N/A
|
3
N/A
|
6
+83%
|
3
-48%
|
28
+768%
|
27
-1%
|
25
-10%
|
25
0%
|
0
-100%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
14
N/A
|
16
+15%
|
17
+7%
|
17
+0%
|
3
-83%
|
1
-75%
|
(0)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
1
-36%
|
0
-72%
|
0
-39%
|
12
+5 985%
|
11
-8%
|
11
-4%
|
9
-12%
|
(6)
N/A
|
(6)
-1%
|
9
N/A
|
8
-14%
|
7
-6%
|
6
-14%
|
(10)
N/A
|
(11)
-1%
|
(11)
-3%
|
3
N/A
|
4
+24%
|
5
+29%
|
6
+20%
|
(7)
N/A
|
(6)
+12%
|
(6)
+3%
|
(7)
-10%
|
(6)
+13%
|
(6)
+6%
|
(5)
+14%
|
(0)
+96%
|
(0)
+95%
|
0
N/A
|
3
+733%
|
0
-97%
|
25
+24 470%
|
24
-3%
|
21
-13%
|
20
-3%
|
(5)
N/A
|
(6)
-12%
|
(6)
-6%
|
(7)
-13%
|
(7)
-6%
|
(7)
-2%
|
(8)
-5%
|
(8)
-2%
|
6
N/A
|
7
+29%
|
8
+7%
|
7
-7%
|
(7)
N/A
|
(9)
-37%
|
(10)
-15%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-17%
|
(3)
-13%
|
(3)
+2%
|
(3)
-3%
|
(4)
-27%
|
(5)
-11%
|
(6)
-15%
|
(6)
-12%
|
(6)
-2%
|
(7)
-14%
|
(9)
-18%
|
(9)
-11%
|
(10)
-10%
|
(11)
-5%
|
(11)
0%
|
(11)
+1%
|
(11)
+2%
|
(10)
+7%
|
(9)
+11%
|
(8)
+11%
|
(7)
+8%
|
(6)
+12%
|
(6)
+3%
|
(7)
-9%
|
(6)
+13%
|
(5)
+7%
|
(5)
+14%
|
(3)
+30%
|
(3)
+6%
|
(3)
+3%
|
(3)
-5%
|
(3)
+2%
|
(3)
-1%
|
(4)
-12%
|
(4)
-11%
|
(5)
-16%
|
(5)
-13%
|
(6)
-12%
|
(6)
-6%
|
(7)
-10%
|
(7)
-6%
|
(7)
-2%
|
(8)
-5%
|
(8)
-1%
|
(8)
-2%
|
(8)
-5%
|
(9)
-6%
|
(9)
-6%
|
(9)
-2%
|
(10)
-3%
|
(10)
-3%
|
|