Moolec Science SA
NASDAQ:MLEC
Cash Flow Statement
Cash Flow Statement
Moolec Science SA
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
(1)
|
0
|
(0)
|
(1)
|
(5)
|
(0)
|
(48)
|
(49)
|
(52)
|
(53)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
44
|
44
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(2)
|
(1)
|
2
|
(5)
|
39
|
40
|
43
|
42
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
1
|
1
|
1
|
1
|
3
|
7
|
3
|
2
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-16%
|
(1)
-9%
|
(1)
+6%
|
(2)
-119%
|
(2)
-11%
|
(3)
-24%
|
(6)
-141%
|
(8)
-19%
|
(9)
-23%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Other Items |
(138)
|
(138)
|
(138)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
|
| Cash from Investing Activities |
(138)
N/A
|
(138)
N/A
|
(138)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-24%
|
(0)
-24%
|
(2)
-449%
|
(2)
+7%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
139
|
139
|
139
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
1
|
0
|
2
|
0
|
0
|
1
|
(0)
|
|
| Other |
(1)
|
(1)
|
(0)
|
(0)
|
2
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
139
N/A
|
139
0%
|
139
+0%
|
1
-100%
|
2
+271%
|
2
+2%
|
12
+490%
|
0
N/A
|
11
N/A
|
11
-1%
|
|
| Change in Cash | |||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
0
-42%
|
0
-33%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
9
N/A
|
5
-47%
|
1
-70%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-16%
|
(1)
-9%
|
(1)
+6%
|
(2)
-119%
|
(2)
-11%
|
(3)
-24%
|
(6)
-141%
|
(8)
-19%
|
(9)
-25%
|
|