Grom Social Enterprises Inc
NASDAQ:GROM
Cash Flow Statement
Cash Flow Statement
Grom Social Enterprises Inc
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
(11)
|
(14)
|
(15)
|
(16)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(17)
|
(16)
|
(15)
|
(15)
|
(14)
|
(16)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
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
|
0
|
0
|
(0)
|
0
|
|
| Stock-Based Compensation |
8
|
10
|
10
|
10
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
7
|
9
|
10
|
11
|
3
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
5
|
4
|
5
|
5
|
6
|
5
|
10
|
9
|
7
|
7
|
6
|
8
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
3
|
3
|
3
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
(1)
|
0
|
1
|
0
|
1
|
1
|
(0)
|
(0)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+16%
|
(0)
+7%
|
(1)
-207%
|
(1)
+4%
|
(2)
-38%
|
(2)
-18%
|
(1)
+46%
|
(2)
-67%
|
(2)
-3%
|
(2)
+17%
|
(2)
-36%
|
(2)
+22%
|
(1)
+18%
|
(2)
-36%
|
(1)
+34%
|
(1)
+2%
|
(2)
-61%
|
(3)
-56%
|
(6)
-93%
|
(8)
-33%
|
(8)
-8%
|
(9)
-2%
|
(8)
+8%
|
(7)
+12%
|
(8)
-8%
|
(8)
-1%
|
(7)
+3%
|
(9)
-20%
|
(9)
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(2)
|
0
|
0
|
(2)
|
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 |
(3)
N/A
|
(3)
-2%
|
(3)
-1%
|
(3)
-1%
|
(0)
+94%
|
(0)
-69%
|
(0)
-7%
|
(1)
-141%
|
(1)
+17%
|
(1)
+10%
|
(1)
N/A
|
(0)
+69%
|
(0)
-81%
|
(0)
+31%
|
(0)
+30%
|
(1)
-314%
|
(1)
+2%
|
(1)
+4%
|
(1)
+4%
|
(0)
+19%
|
(0)
+2%
|
(0)
-7%
|
(0)
N/A
|
(0)
+87%
|
(0)
-50%
|
(0)
+22%
|
(0)
N/A
|
(0)
+43%
|
(0)
+28%
|
(0)
+22%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
3
|
3
|
2
|
2
|
1
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
10
|
11
|
11
|
10
|
1
|
(0)
|
4
|
7
|
7
|
9
|
5
|
3
|
|
| Net Issuance of Debt |
2
|
0
|
2
|
2
|
(0)
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
4
|
4
|
1
|
1
|
(0)
|
(0)
|
(0)
|
3
|
3
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
4
N/A
|
4
+2%
|
5
+21%
|
5
+9%
|
1
-72%
|
2
+43%
|
2
-22%
|
2
+3%
|
3
+52%
|
3
+4%
|
2
-11%
|
2
-5%
|
2
-17%
|
2
-10%
|
2
+14%
|
2
-19%
|
1
-8%
|
2
+62%
|
11
+393%
|
15
+38%
|
15
-3%
|
15
0%
|
5
-65%
|
0
-98%
|
4
+3 625%
|
6
+23%
|
6
+5%
|
9
+51%
|
8
-14%
|
5
-30%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(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)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
1
+22%
|
1
+144%
|
1
-38%
|
(0)
N/A
|
(0)
-67%
|
(1)
-1 640%
|
(0)
+61%
|
0
N/A
|
0
+79%
|
0
+38%
|
0
-60%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-85%
|
(0)
+35%
|
7
N/A
|
9
+17%
|
6
-27%
|
6
-11%
|
(4)
N/A
|
(8)
-95%
|
(3)
+66%
|
(2)
+20%
|
(2)
+8%
|
1
N/A
|
(1)
N/A
|
(4)
-170%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+4%
|
(1)
-1%
|
(2)
-115%
|
(1)
+18%
|
(2)
-41%
|
(2)
-16%
|
(2)
+23%
|
(2)
-35%
|
(2)
+0%
|
(2)
+14%
|
(2)
-10%
|
(2)
+15%
|
(2)
+20%
|
(2)
-28%
|
(2)
+10%
|
(2)
+2%
|
(3)
-41%
|
(4)
-43%
|
(6)
-65%
|
(8)
-33%
|
(9)
-8%
|
(9)
-2%
|
(8)
+8%
|
(7)
+12%
|
(8)
-8%
|
(8)
-1%
|
(7)
+3%
|
(9)
-20%
|
(9)
-1%
|
|