MicroCloud Hologram Inc
NASDAQ:HOLO
Cash Flow Statement
Cash Flow Statement
MicroCloud Hologram Inc
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
81
|
82
|
69
|
74
|
(136)
|
(183)
|
(202)
|
(82)
|
(174)
|
(64)
|
296
|
|
| Depreciation & Amortization |
7
|
7
|
7
|
3
|
7
|
7
|
7
|
6
|
3
|
1
|
1
|
|
| Change in Deffered Taxes |
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(4)
|
(0)
|
3
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
0
|
1
|
2
|
3
|
2
|
16
|
16
|
56
|
39
|
(37)
|
(250)
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
16
|
(26)
|
(10)
|
(67)
|
(6)
|
14
|
7
|
(4)
|
(1)
|
(1)
|
2
|
|
| Cash from Operating Activities |
103
N/A
|
62
-40%
|
65
+5%
|
11
-83%
|
(135)
N/A
|
(146)
-9%
|
(171)
-17%
|
(28)
+84%
|
(134)
-384%
|
(99)
+26%
|
47
N/A
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(84)
|
(91)
|
(25)
|
44
|
13
|
19
|
1
|
(1)
|
(107)
|
(683)
|
(955)
|
|
| Cash from Investing Activities |
(84)
N/A
|
(91)
-8%
|
(26)
+72%
|
42
N/A
|
12
-73%
|
17
+51%
|
(1)
N/A
|
(1)
-44%
|
(107)
-7 712%
|
(683)
-536%
|
(955)
-40%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Debt |
(3)
|
8
|
(9)
|
9
|
0
|
(1)
|
(1)
|
2
|
737
|
1 507
|
1 878
|
|
| Other |
2
|
2
|
1
|
226
|
223
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
10
N/A
|
(8)
N/A
|
235
N/A
|
224
-5%
|
222
-1%
|
222
+0%
|
2
-99%
|
737
+33 318%
|
1 507
+105%
|
1 878
+25%
|
|
| Change in Cash | ||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
1
|
1
|
2
|
3
|
5
|
2
|
(1)
|
0
|
(3)
|
|
| Net Change in Cash |
17
N/A
|
(19)
N/A
|
32
N/A
|
290
+799%
|
103
-64%
|
96
-6%
|
55
-43%
|
(25)
N/A
|
494
N/A
|
725
+47%
|
966
+33%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
103
N/A
|
62
-40%
|
65
+5%
|
9
-86%
|
(136)
N/A
|
(148)
-9%
|
(174)
-17%
|
(29)
+84%
|
(135)
-372%
|
(99)
+27%
|
47
N/A
|
|