Auddia Inc
NASDAQ:AUUD
Cash Flow Statement
Cash Flow Statement
Auddia Inc
| Jun-2019 | Sep-2019 | Dec-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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Net Income |
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(12)
|
(12)
|
(13)
|
(13)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
8
|
8
|
9
|
9
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| 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
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
+21%
|
(3)
-11%
|
(3)
+1%
|
(3)
-8%
|
(3)
+1%
|
(2)
+35%
|
(3)
-65%
|
(4)
-19%
|
(5)
-21%
|
(5)
-16%
|
(5)
+11%
|
(5)
-2%
|
(5)
+4%
|
(5)
+0%
|
(5)
+3%
|
(4)
+6%
|
(5)
-5%
|
(5)
+1%
|
(5)
-7%
|
(5)
-2%
|
(5)
+0%
|
(5)
-4%
|
(5)
-1%
|
(5)
+3%
|
(6)
-13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+35%
|
(1)
+8%
|
(1)
-1%
|
(1)
+2%
|
(1)
+3%
|
(1)
-27%
|
(1)
-12%
|
(1)
-10%
|
(1)
-21%
|
(2)
-20%
|
(2)
-23%
|
(2)
-18%
|
(2)
0%
|
(2)
+15%
|
(2)
+20%
|
(1)
+23%
|
(1)
+15%
|
(1)
-3%
|
(1)
0%
|
(1)
0%
|
(1)
-5%
|
(1)
+8%
|
(1)
+3%
|
(1)
+2%
|
(1)
+23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
2
|
1
|
0
|
0
|
0
|
0
|
15
|
15
|
20
|
20
|
5
|
5
|
0
|
0
|
0
|
4
|
4
|
4
|
8
|
7
|
10
|
11
|
8
|
5
|
6
|
|
| Net Issuance of Debt |
0
|
1
|
3
|
3
|
4
|
4
|
3
|
(2)
|
(4)
|
(6)
|
(6)
|
(1)
|
(1)
|
1
|
2
|
0
|
3
|
3
|
1
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
5
N/A
|
3
-34%
|
4
+20%
|
3
-8%
|
4
+26%
|
4
-11%
|
3
-28%
|
12
+359%
|
11
-11%
|
14
+27%
|
13
-5%
|
3
-77%
|
3
N/A
|
(0)
N/A
|
2
N/A
|
2
+1%
|
7
+237%
|
7
0%
|
5
-31%
|
8
+79%
|
4
-49%
|
8
+78%
|
8
+6%
|
5
-37%
|
5
+1%
|
5
+4%
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-684%
|
8
N/A
|
6
-25%
|
8
+32%
|
6
-22%
|
(4)
N/A
|
(4)
-12%
|
(7)
-68%
|
(5)
+34%
|
(4)
+12%
|
1
N/A
|
1
-2%
|
(1)
N/A
|
2
N/A
|
(2)
N/A
|
2
N/A
|
2
+21%
|
(1)
N/A
|
(1)
+22%
|
(1)
-29%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(3)
+25%
|
(4)
-7%
|
(4)
+1%
|
(4)
-6%
|
(4)
+1%
|
(3)
+24%
|
(4)
-49%
|
(5)
-17%
|
(6)
-21%
|
(7)
-17%
|
(7)
+3%
|
(7)
-6%
|
(7)
+3%
|
(7)
+5%
|
(6)
+8%
|
(6)
+10%
|
(6)
0%
|
(6)
0%
|
(6)
-6%
|
(6)
-2%
|
(6)
0%
|
(6)
-2%
|
(6)
0%
|
(6)
+3%
|
(6)
-7%
|
|