Ispire Technology Inc
NASDAQ:ISPR
Cash Flow Statement
Cash Flow Statement
Ispire Technology Inc
| 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 |
(9)
|
(6)
|
(7)
|
(9)
|
(11)
|
(15)
|
(19)
|
(23)
|
(28)
|
(39)
|
(37)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(1)
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
3
|
5
|
6
|
7
|
7
|
7
|
6
|
5
|
|
| Other Non-Cash Items |
3
|
4
|
6
|
8
|
10
|
14
|
16
|
19
|
24
|
31
|
29
|
|
| Cash Taxes Paid |
0
|
2
|
0
|
0
|
1
|
1
|
1
|
3
|
1
|
2
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
8
|
(7)
|
(19)
|
(35)
|
(24)
|
(18)
|
(1)
|
4
|
(12)
|
0
|
(5)
|
|
| Cash from Operating Activities |
3
N/A
|
(8)
N/A
|
(20)
-142%
|
(37)
-79%
|
(27)
+27%
|
(18)
+31%
|
(2)
+90%
|
2
N/A
|
(13)
N/A
|
(7)
+45%
|
(12)
-65%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Other Items |
(10)
|
(9)
|
0
|
0
|
9
|
6
|
0
|
0
|
(3)
|
(3)
|
0
|
|
| Cash from Investing Activities |
(10)
N/A
|
(10)
+0%
|
(11)
-8%
|
(12)
-5%
|
6
N/A
|
3
-49%
|
3
-5%
|
4
+31%
|
(5)
N/A
|
(5)
-12%
|
(4)
+15%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
0
|
22
|
0
|
0
|
34
|
12
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Other |
(43)
|
(37)
|
(39)
|
(40)
|
2
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(43)
N/A
|
(16)
+64%
|
(17)
-12%
|
(19)
-7%
|
36
N/A
|
10
-72%
|
11
+9%
|
11
-2%
|
2
-79%
|
2
-19%
|
2
-17%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
(50)
N/A
|
(34)
+32%
|
(49)
-43%
|
(67)
-37%
|
15
N/A
|
(5)
N/A
|
12
N/A
|
17
+40%
|
(16)
N/A
|
(11)
+32%
|
(15)
-40%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
2
N/A
|
(9)
N/A
|
(22)
-135%
|
(39)
-75%
|
(29)
+25%
|
(21)
+27%
|
(5)
+76%
|
(0)
+99%
|
(15)
-56 423%
|
(9)
+39%
|
(13)
-43%
|
|