Rezolve AI PLC
F:O5F
Cash Flow Statement
Cash Flow Statement
Rezolve AI PLC
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||
| Net Income |
(38)
|
(5)
|
(6)
|
(4)
|
(111)
|
(0)
|
1
|
(0)
|
(31)
|
(2)
|
(14)
|
(173)
|
(218)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Change in Deffered Taxes |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
18
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
9
|
0
|
0
|
4
|
0
|
|
| Other Non-Cash Items |
18
|
0
|
0
|
(1)
|
76
|
(4)
|
(5)
|
(3)
|
10
|
9
|
14
|
140
|
169
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
3
|
4
|
4
|
8
|
2
|
2
|
1
|
7
|
9
|
11
|
11
|
11
|
|
| Cash from Operating Activities |
(20)
N/A
|
(1)
+95%
|
(2)
-46%
|
(1)
+42%
|
(27)
-2 844%
|
(2)
+92%
|
(2)
+16%
|
(2)
-7%
|
(13)
-599%
|
(14)
-8%
|
(18)
-31%
|
(22)
-18%
|
(37)
-69%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
(3)
|
(4)
|
(4)
|
|
| Other Items |
0
|
0
|
(150)
|
0
|
0
|
115
|
115
|
129
|
0
|
22
|
0
|
0
|
2
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(150)
N/A
|
0
N/A
|
(0)
N/A
|
115
N/A
|
115
0%
|
129
+12%
|
(2)
N/A
|
21
N/A
|
9
-56%
|
(4)
N/A
|
(2)
+41%
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
16
|
0
|
0
|
0
|
2
|
(117)
|
(117)
|
(129)
|
8
|
(15)
|
(3)
|
18
|
19
|
|
| Net Issuance of Debt |
3
|
0
|
0
|
0
|
22
|
4
|
4
|
2
|
7
|
7
|
12
|
16
|
30
|
|
| Other |
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
19
N/A
|
0
N/A
|
152
N/A
|
0
-100%
|
24
+9 500%
|
(113)
N/A
|
(113)
0%
|
(127)
-12%
|
15
N/A
|
(7)
N/A
|
9
N/A
|
35
+274%
|
48
+40%
|
|
| Change in Cash | ||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(2)
N/A
|
0
N/A
|
0
+260%
|
(0)
N/A
|
(3)
-452%
|
0
N/A
|
(0)
N/A
|
(0)
+44%
|
(0)
+75%
|
(0)
-562%
|
0
N/A
|
9
+21 553%
|
10
+1%
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
(21)
N/A
|
(1)
+95%
|
(2)
-46%
|
(1)
+42%
|
(27)
-2 848%
|
(2)
+92%
|
(2)
+16%
|
(2)
-7%
|
(15)
-695%
|
(14)
+5%
|
(22)
-53%
|
(25)
-17%
|
(40)
-61%
|
|