Alset Inc
F:42A0
Cash Flow Statement
Cash Flow Statement
Alset Inc
| Dec-2018 | Mar-2019 | Jun-2019 | Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(7)
|
(3)
|
(9)
|
(7)
|
2
|
6
|
(8)
|
(5)
|
(17)
|
(90)
|
(85)
|
(119)
|
(117)
|
(52)
|
(57)
|
(46)
|
(43)
|
(38)
|
(42)
|
(61)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
4
|
0
|
7
|
6
|
(2)
|
(6)
|
8
|
4
|
15
|
85
|
80
|
105
|
103
|
41
|
44
|
41
|
36
|
40
|
44
|
63
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
11
|
15
|
17
|
10
|
(6)
|
(7)
|
(10)
|
2
|
(1)
|
(5)
|
(1)
|
(2)
|
(5)
|
(12)
|
(26)
|
(28)
|
(25)
|
(11)
|
1
|
5
|
|
| Cash from Operating Activities |
8
N/A
|
13
+62%
|
15
+19%
|
9
-45%
|
(6)
N/A
|
(7)
-21%
|
(10)
-36%
|
0
N/A
|
(3)
N/A
|
(11)
-276%
|
(5)
+52%
|
(17)
-230%
|
(19)
-12%
|
(22)
-19%
|
(39)
-74%
|
(32)
+17%
|
(30)
+6%
|
(8)
+72%
|
5
N/A
|
7
+58%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
(26)
|
(26)
|
(26)
|
(21)
|
(7)
|
(6)
|
(6)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
2
|
4
|
4
|
(16)
|
(30)
|
(39)
|
(40)
|
(22)
|
(8)
|
(1)
|
(2)
|
(0)
|
(2)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
-11%
|
(0)
+30%
|
0
N/A
|
0
+160%
|
0
-88%
|
2
+5 833%
|
4
+126%
|
4
-6%
|
(27)
N/A
|
(56)
-108%
|
(66)
-17%
|
(67)
-1%
|
(42)
+36%
|
(15)
+64%
|
(7)
+53%
|
(7)
-4%
|
(1)
+89%
|
(2)
-154%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
2
|
4
|
13
|
28
|
26
|
66
|
91
|
108
|
114
|
72
|
38
|
6
|
3
|
3
|
3
|
3
|
|
| Net Issuance of Debt |
(7)
|
(7)
|
(8)
|
(2)
|
2
|
3
|
(2)
|
(6)
|
(7)
|
(4)
|
1
|
(2)
|
(1)
|
(5)
|
(5)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
(7)
N/A
|
(7)
-4%
|
(9)
-29%
|
(2)
+75%
|
4
N/A
|
8
+98%
|
12
+58%
|
21
+76%
|
18
-14%
|
60
+232%
|
89
+48%
|
103
+16%
|
110
+7%
|
66
-41%
|
32
-51%
|
6
-81%
|
3
-43%
|
3
0%
|
3
+1%
|
3
-8%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
1
|
|
| Net Change in Cash |
1
N/A
|
6
+334%
|
7
+10%
|
6
-4%
|
(2)
N/A
|
0
N/A
|
2
+338%
|
23
+1 083%
|
19
-18%
|
53
+178%
|
57
+6%
|
29
-49%
|
25
-16%
|
(25)
N/A
|
(50)
-99%
|
(42)
+15%
|
(35)
+18%
|
(13)
+64%
|
6
N/A
|
9
+70%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
13
+62%
|
15
+19%
|
9
-45%
|
(6)
N/A
|
(7)
-21%
|
(10)
-36%
|
0
N/A
|
(3)
N/A
|
(11)
-277%
|
(16)
-54%
|
(42)
-158%
|
(45)
-6%
|
(49)
-8%
|
(59)
-22%
|
(39)
+35%
|
(36)
+7%
|
(14)
+61%
|
4
N/A
|
7
+73%
|
|