SmartKem Inc
NASDAQ:SMTK
Cash Flow Statement
Cash Flow Statement
SmartKem 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 |
(14)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(11)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
3
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
1
|
1
|
(1)
|
(0)
|
|
| Change in Working Capital |
(1)
|
2
|
0
|
1
|
2
|
(1)
|
(0)
|
1
|
(1)
|
1
|
4
|
|
| Cash from Operating Activities |
(11)
N/A
|
(6)
+44%
|
(8)
-21%
|
(8)
-3%
|
(7)
+11%
|
(9)
-31%
|
(9)
-1%
|
(8)
+14%
|
(10)
-22%
|
(10)
+0%
|
(7)
+25%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+66%
|
(0)
+11%
|
(0)
+25%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+7%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
2
|
14
|
14
|
14
|
0
|
0
|
0
|
8
|
0
|
8
|
0
|
|
| Other |
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
|
| Cash from Financing Activities |
2
N/A
|
13
+592%
|
13
+0%
|
13
N/A
|
0
N/A
|
0
N/A
|
0
-89%
|
7
+217 633%
|
0
N/A
|
7
N/A
|
7
N/A
|
|
| Change in Cash | ||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
(11)
N/A
|
6
N/A
|
5
-18%
|
5
-6%
|
6
+21%
|
(9)
N/A
|
(9)
0%
|
(2)
+82%
|
(3)
-99%
|
(3)
+5%
|
(1)
+72%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(12)
N/A
|
(6)
+44%
|
(8)
-21%
|
(8)
-3%
|
(7)
+11%
|
(9)
-31%
|
(10)
-1%
|
(8)
+14%
|
(10)
-21%
|
(10)
+0%
|
(8)
+23%
|
|