ABPRO Holdings Inc
NASDAQ:ABP
Cash Flow Statement
Cash Flow Statement
ABPRO Holdings Inc
| 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 |
(1)
|
1
|
4
|
5
|
4
|
3
|
(15)
|
(16)
|
(16)
|
(7)
|
(10)
|
(13)
|
(14)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
|
| Stock-Based Compensation |
0
|
4
|
0
|
0
|
1
|
2
|
2
|
0
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
(1)
|
(4)
|
(8)
|
(9)
|
(8)
|
3
|
5
|
5
|
6
|
(1)
|
1
|
5
|
4
|
|
| Cash Taxes Paid |
0
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
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 |
1
|
2
|
3
|
3
|
2
|
1
|
1
|
(1)
|
0
|
(1)
|
(2)
|
(0)
|
(2)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-11%
|
(0)
+70%
|
(0)
-29%
|
(2)
-261%
|
(7)
-355%
|
(8)
-2%
|
(11)
-51%
|
(11)
+2%
|
(9)
+19%
|
(10)
-16%
|
(8)
+24%
|
(9)
-16%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Items |
(306)
|
(306)
|
0
|
279
|
279
|
278
|
308
|
30
|
30
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(306)
N/A
|
(306)
+0%
|
0
N/A
|
279
+84 424%
|
279
+0%
|
(0)
N/A
|
30
N/A
|
(279)
N/A
|
(279)
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
308
|
308
|
0
|
(276)
|
(276)
|
0
|
(30)
|
247
|
247
|
0
|
0
|
0
|
1
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
5
|
6
|
3
|
0
|
1
|
(0)
|
|
| Other |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
8
|
8
|
9
|
9
|
|
| Cash from Financing Activities |
307
N/A
|
307
N/A
|
(0)
N/A
|
(277)
-2 765 400%
|
(277)
+0%
|
1
N/A
|
(29)
N/A
|
281
N/A
|
282
+0%
|
11
-96%
|
41
+266%
|
10
-77%
|
9
-4%
|
|
| Change in Cash | ||||||||||||||
| Net Change in Cash |
0
N/A
|
0
+111%
|
(0)
N/A
|
2
N/A
|
1
-60%
|
(7)
N/A
|
(7)
-2%
|
(9)
-35%
|
(8)
+13%
|
2
N/A
|
1
-63%
|
2
+129%
|
0
-98%
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-11%
|
(0)
+70%
|
(0)
-29%
|
(2)
-261%
|
(7)
-358%
|
(8)
-2%
|
(11)
-51%
|
(11)
+2%
|
(9)
+19%
|
(10)
-16%
|
(8)
+24%
|
(9)
-16%
|
|