Amesite Inc
NASDAQ:AMST
Cash Flow Statement
Cash Flow Statement
Amesite Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(4)
|
(9)
|
(12)
|
(11)
|
(12)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
4
|
5
|
5
|
6
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
(1)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
1
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
-11%
|
(6)
-78%
|
(5)
+15%
|
(5)
-12%
|
(6)
-17%
|
(6)
-3%
|
(6)
+1%
|
(7)
-6%
|
(6)
+6%
|
(5)
+25%
|
(4)
+11%
|
(3)
+23%
|
(3)
+5%
|
(3)
+4%
|
(3)
+5%
|
(3)
+1%
|
(3)
+6%
|
(3)
+3%
|
(3)
-4%
|
(2)
+8%
|
(2)
+3%
|
(2)
+10%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-28%
|
(1)
-23%
|
(1)
+35%
|
(1)
-4%
|
(1)
-6%
|
(1)
-1%
|
(1)
+16%
|
(1)
+7%
|
(1)
+23%
|
(0)
+31%
|
(0)
-8%
|
(0)
+2%
|
(0)
+11%
|
(0)
+4%
|
(0)
0%
|
(0)
-11%
|
(0)
-23%
|
(0)
-2%
|
(0)
+7%
|
(0)
+14%
|
(0)
+16%
|
(0)
+7%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
13
|
13
|
13
|
13
|
1
|
1
|
4
|
4
|
4
|
4
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
|
| Net Issuance of Debt |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
7
N/A
|
19
+191%
|
19
N/A
|
15
-24%
|
13
-13%
|
1
-89%
|
1
N/A
|
4
+185%
|
4
N/A
|
4
+13%
|
4
N/A
|
2
-58%
|
2
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
15
+398%
|
13
-17%
|
9
-28%
|
7
-28%
|
(6)
N/A
|
(6)
-3%
|
(3)
+46%
|
(4)
-11%
|
(3)
+29%
|
(1)
+69%
|
(3)
-260%
|
(2)
+35%
|
(3)
-92%
|
(3)
+4%
|
(3)
+5%
|
(3)
-1%
|
(3)
+3%
|
(3)
+2%
|
(0)
+100%
|
0
N/A
|
0
+51%
|
1
+63%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(4)
-15%
|
(7)
-64%
|
(6)
+19%
|
(6)
-11%
|
(7)
-15%
|
(7)
-2%
|
(7)
+3%
|
(7)
-5%
|
(7)
+8%
|
(5)
+25%
|
(5)
+10%
|
(4)
+21%
|
(3)
+5%
|
(3)
+4%
|
(3)
+5%
|
(3)
-1%
|
(3)
+3%
|
(3)
+2%
|
(3)
-2%
|
(3)
+9%
|
(3)
+5%
|
(2)
+9%
|
|