Nukkleus Inc
NASDAQ:NUKK
Cash Flow Statement
Cash Flow Statement
Nukkleus Inc
| Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(7)
|
(9)
|
(12)
|
(1)
|
(11)
|
(10)
|
0
|
(10)
|
(10)
|
(9)
|
106
|
110
|
90
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
1
|
2
|
7
|
(0)
|
6
|
5
|
13
|
9
|
9
|
1
|
(112)
|
(117)
|
(98)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
2
|
4
|
0
|
9
|
9
|
0
|
1
|
1
|
4
|
3
|
3
|
3
|
|
| Cash from Operating Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
-49%
|
(0)
-1%
|
(0)
+50%
|
(0)
-467%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+4 700%
|
0
-90%
|
0
-59%
|
0
N/A
|
(0)
N/A
|
(0)
+100%
|
(0)
-680%
|
(0)
-409%
|
(0)
-189%
|
(0)
-21%
|
(0)
+37%
|
(0)
+39%
|
0
N/A
|
0
+23%
|
(0)
N/A
|
0
N/A
|
0
+273%
|
1
+257%
|
(0)
N/A
|
(0)
+23%
|
(1)
-91%
|
2
N/A
|
(1)
N/A
|
8
N/A
|
8
-1%
|
(1)
N/A
|
(2)
-68%
|
(3)
-32%
|
(4)
-39%
|
(3)
+14%
|
(4)
-19%
|
(5)
-34%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(4)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(46)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
47
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
1
N/A
|
1
+1%
|
(0)
N/A
|
(0)
0%
|
(0)
N/A
|
(0)
-14%
|
(0)
+98%
|
(0)
+15%
|
(0)
N/A
|
0
N/A
|
(46)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-151%
|
(1)
-5 823%
|
0
N/A
|
(0)
N/A
|
(0)
-150%
|
47
N/A
|
(0)
N/A
|
(0)
N/A
|
(1)
-980%
|
0
N/A
|
0
+0%
|
0
+1%
|
(1)
N/A
|
(2)
-87%
|
(4)
-132%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
2
|
3
|
0
|
1
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+133%
|
0
N/A
|
0
N/A
|
1
+2 850%
|
1
-15%
|
0
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
47
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(40)
N/A
|
(2)
+96%
|
(1)
+14%
|
0
N/A
|
2
+380%
|
2
+21%
|
3
+24%
|
0
N/A
|
(0)
N/A
|
8
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-29%
|
(0)
+22%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-85%
|
1
+1 896%
|
0
-79%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+85%
|
(0)
-61%
|
(0)
-18%
|
(0)
+62%
|
(0)
+39%
|
0
N/A
|
0
+28%
|
1
+1 055%
|
0
-87%
|
0
+262%
|
1
+253%
|
(0)
N/A
|
(0)
+18%
|
(1)
-83%
|
1
N/A
|
6
+393%
|
6
+6%
|
6
+4%
|
(2)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-362%
|
(3)
-317%
|
(5)
-101%
|
(0)
+96%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
-49%
|
(0)
-1%
|
(0)
+50%
|
(0)
-467%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+4 700%
|
0
-90%
|
(0)
N/A
|
(0)
-67%
|
(0)
-640%
|
(0)
+86%
|
(0)
+85%
|
(0)
-409%
|
(0)
-189%
|
(0)
-21%
|
(0)
+37%
|
(0)
+39%
|
0
N/A
|
0
+23%
|
(0)
N/A
|
0
N/A
|
0
+273%
|
1
+257%
|
(0)
N/A
|
(0)
+23%
|
(1)
-91%
|
2
N/A
|
(1)
N/A
|
8
N/A
|
8
-1%
|
(1)
N/A
|
(2)
-63%
|
(3)
-32%
|
(4)
-39%
|
(4)
-7%
|
(5)
-32%
|
(9)
-61%
|
|