ASP Isotopes Inc
NASDAQ:ASPI
Cash Flow Statement
Cash Flow Statement
ASP Isotopes Inc
| 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 |
(5)
|
(8)
|
(11)
|
(13)
|
(16)
|
(20)
|
(24)
|
(27)
|
(32)
|
(34)
|
(100)
|
(106)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Stock-Based Compensation |
2
|
4
|
6
|
8
|
9
|
8
|
8
|
8
|
9
|
7
|
11
|
13
|
|
| Other Non-Cash Items |
2
|
4
|
7
|
8
|
10
|
11
|
13
|
15
|
18
|
18
|
81
|
81
|
|
| Change in Working Capital |
0
|
(1)
|
0
|
1
|
1
|
2
|
0
|
(3)
|
(3)
|
(1)
|
(2)
|
1
|
|
| Cash from Operating Activities |
(3)
N/A
|
(4)
-39%
|
(4)
-4%
|
(4)
+1%
|
(5)
-28%
|
(7)
-28%
|
(11)
-56%
|
(15)
-39%
|
(17)
-11%
|
(17)
-1%
|
(20)
-16%
|
(24)
-20%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(6)
|
(9)
|
(11)
|
(12)
|
(12)
|
(10)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(28)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+12%
|
(3)
+17%
|
(2)
+36%
|
(2)
-17%
|
(3)
-36%
|
(6)
-74%
|
(10)
-65%
|
(11)
-18%
|
(12)
-10%
|
(42)
-233%
|
(39)
+7%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
8
|
11
|
10
|
10
|
14
|
9
|
15
|
49
|
59
|
0
|
108
|
134
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
(0)
|
20
|
25
|
25
|
26
|
5
|
(1)
|
(0)
|
|
| Other |
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
(1)
|
(2)
|
(2)
|
(7)
|
(8)
|
|
| Cash from Financing Activities |
7
N/A
|
9
+34%
|
8
-7%
|
8
N/A
|
13
+62%
|
29
+118%
|
41
+42%
|
74
+78%
|
83
+12%
|
62
-25%
|
101
+63%
|
125
+24%
|
|
| Change in Cash | |||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(1)
N/A
|
1
N/A
|
1
-40%
|
2
+131%
|
6
+198%
|
19
+241%
|
25
+31%
|
49
+100%
|
54
+10%
|
32
-41%
|
39
+23%
|
62
+58%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(7)
N/A
|
(8)
-8%
|
(8)
+6%
|
(6)
+16%
|
(8)
-23%
|
(10)
-31%
|
(16)
-62%
|
(24)
-48%
|
(28)
-15%
|
(29)
-5%
|
(31)
-6%
|
(34)
-9%
|
|