Kernel Group Holdings Inc
NASDAQ:KRNL
Cash Flow Statement
Cash Flow Statement
Kernel Group Holdings Inc
| 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 |
15
|
28
|
21
|
12
|
16
|
7
|
(3)
|
(5)
|
(8)
|
(6)
|
|
| Other Non-Cash Items |
(19)
|
(32)
|
(24)
|
(15)
|
(17)
|
(8)
|
2
|
3
|
5
|
4
|
|
| Change in Working Capital |
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(0)
+70%
|
(0)
+17%
|
(0)
N/A
|
(0)
+21%
|
(1)
-235%
|
(1)
+12%
|
(1)
-23%
|
(1)
-29%
|
(1)
+37%
|
|
| Investing Cash Flow | |||||||||||
| Other Items |
(305)
|
0
|
0
|
0
|
0
|
232
|
231
|
244
|
244
|
74
|
|
| Cash from Investing Activities |
(305)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
232
N/A
|
231
0%
|
244
+6%
|
244
0%
|
74
-70%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
305
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
3
|
|
| Other |
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(233)
|
(233)
|
(246)
|
(246)
|
(76)
|
|
| Cash from Financing Activities |
307
N/A
|
(0)
N/A
|
(0)
+30%
|
(0)
N/A
|
(0)
N/A
|
(231)
-330 171%
|
(230)
+0%
|
(243)
-6%
|
(242)
+0%
|
(73)
+70%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
0
N/A
|
(1)
N/A
|
(0)
+19%
|
(0)
N/A
|
(0)
+17%
|
(0)
+24%
|
(0)
+41%
|
(0)
+35%
|
(0)
+16%
|
(0)
+98%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(2)
N/A
|
(0)
+70%
|
(0)
+17%
|
(0)
N/A
|
(0)
+21%
|
(1)
-235%
|
(1)
+12%
|
(1)
-23%
|
(1)
-29%
|
(1)
+37%
|
|