Laser Photonics Corp
NASDAQ:LASE
Cash Flow Statement
Cash Flow Statement
Laser Photonics Corp
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | 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 |
1
|
1
|
1
|
1
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(6)
|
(4)
|
(3)
|
(4)
|
(2)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(5)
|
(8)
|
(9)
|
(11)
|
(3)
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
1
|
(0)
|
1
|
2
|
4
|
5
|
|
| Cash from Operating Activities |
1
N/A
|
2
+20%
|
1
-16%
|
1
-17%
|
(1)
N/A
|
(2)
-203%
|
(4)
-94%
|
(4)
-1%
|
(5)
-25%
|
(5)
+8%
|
(6)
-11%
|
(8)
-50%
|
(9)
-9%
|
(9)
-3%
|
(8)
+14%
|
(4)
+49%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+78%
|
(0)
-100%
|
(0)
-140%
|
(0)
-52%
|
(0)
-33%
|
(1)
-23%
|
(0)
+17%
|
(0)
+9%
|
(1)
-118%
|
(1)
+14%
|
(1)
+5%
|
(1)
+11%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
13
|
0
|
14
|
0
|
(0)
|
1
|
0
|
3
|
4
|
0
|
0
|
5
|
|
| Net Issuance of Debt |
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
|
| Other |
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
-56%
|
(1)
+36%
|
(1)
-50%
|
12
N/A
|
13
+3%
|
14
+10%
|
13
-8%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
3
N/A
|
4
+69%
|
5
+19%
|
6
+18%
|
6
+2%
|
|
| Change in Cash | |||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
-72%
|
0
+263%
|
(0)
N/A
|
12
N/A
|
10
-11%
|
9
-10%
|
8
-14%
|
(6)
N/A
|
(6)
+6%
|
(7)
-27%
|
(6)
+13%
|
(6)
+8%
|
(5)
+12%
|
(3)
+47%
|
2
N/A
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
+23%
|
1
-19%
|
1
-20%
|
(1)
N/A
|
(2)
-196%
|
(5)
-96%
|
(5)
-4%
|
(6)
-25%
|
(6)
+6%
|
(6)
-8%
|
(9)
-45%
|
(9)
-8%
|
(10)
-2%
|
(8)
+14%
|
(4)
+49%
|
|