ELEVAI Labs Inc
NASDAQ:ELAB
Cash Flow Statement
Cash Flow Statement
ELEVAI Labs Inc
| Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(1)
|
(2)
|
(1)
|
0
|
1
|
2
|
0
|
(0)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(5)
-39%
|
(7)
-51%
|
(6)
+13%
|
(6)
+2%
|
(5)
+7%
|
(5)
+18%
|
(5)
-13%
|
(6)
-22%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+73%
|
(0)
-529%
|
(0)
-74%
|
(0)
-40%
|
(1)
-256%
|
(1)
-26%
|
(1)
+34%
|
(3)
-423%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
4
|
8
|
8
|
6
|
13
|
7
|
10
|
12
|
10
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other |
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
7
+99%
|
7
N/A
|
6
-16%
|
12
+113%
|
7
-44%
|
10
+44%
|
11
+15%
|
10
-9%
|
|
| Change in Cash | ||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
2
+2 549%
|
(0)
N/A
|
(1)
-139%
|
6
N/A
|
1
-89%
|
4
+572%
|
6
+26%
|
1
-77%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
(3)
N/A
|
(5)
-38%
|
(7)
-52%
|
(6)
+12%
|
(6)
+1%
|
(6)
+1%
|
(5)
+24%
|
(5)
-20%
|
(7)
-21%
|
|