Aeluma Inc
OTC:ALMU
Cash Flow Statement
Cash Flow Statement
Aeluma Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||
| Net Income |
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(3)
|
(3)
|
(4)
|
(3)
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
2
|
3
|
4
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
4
|
2
|
3
|
4
|
1
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-37%
|
(3)
-9%
|
(4)
-5%
|
(4)
-3%
|
(4)
+0%
|
(4)
-14%
|
(4)
+7%
|
(3)
+9%
|
(3)
+11%
|
(2)
+25%
|
(2)
+28%
|
(1)
+31%
|
(1)
+10%
|
(1)
+14%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+22%
|
(0)
+35%
|
(0)
-1%
|
(1)
-36%
|
(1)
+7%
|
(1)
-17%
|
(1)
0%
|
(0)
+56%
|
(0)
+2%
|
(0)
+37%
|
(0)
+55%
|
(0)
-79%
|
(0)
-129%
|
(0)
+2%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
4
|
6
|
6
|
4
|
2
|
(0)
|
0
|
0
|
13
|
13
|
36
|
37
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
1
N/A
|
4
+185%
|
6
+39%
|
6
0%
|
4
-25%
|
2
-63%
|
(0)
N/A
|
3
N/A
|
3
N/A
|
16
+401%
|
16
+0%
|
36
+129%
|
37
+2%
|
|
| Change in Cash | ||||||||||||||||
| Net Change in Cash |
(3)
N/A
|
(4)
-26%
|
(2)
+37%
|
0
N/A
|
1
+3 115%
|
1
+4%
|
(1)
N/A
|
(3)
-366%
|
(4)
-27%
|
(0)
+93%
|
1
N/A
|
14
+2 086%
|
14
+3%
|
35
+140%
|
36
+2%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(4)
-19%
|
(4)
-1%
|
(4)
-5%
|
(4)
-7%
|
(4)
+1%
|
(5)
-14%
|
(5)
+6%
|
(4)
+17%
|
(3)
+10%
|
(3)
+26%
|
(2)
+30%
|
(1)
+25%
|
(1)
-7%
|
(1)
+11%
|
|