TAO Synergies Inc
NASDAQ:TAOX
Cash Flow Statement
Cash Flow Statement
TAO Synergies Inc
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(18)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(11)
|
(13)
|
(13)
|
(14)
|
(14)
|
(6)
|
(4)
|
(4)
|
(1)
|
(6)
|
(5)
|
(2)
|
(8)
|
(13)
|
(12)
|
(28)
|
(27)
|
|
| 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
|
|
| Stock-Based Compensation |
5
|
3
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
2
|
2
|
1
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
6
|
4
|
5
|
4
|
4
|
4
|
3
|
4
|
4
|
5
|
4
|
(5)
|
(6)
|
(4)
|
(6)
|
1
|
(0)
|
(3)
|
3
|
7
|
7
|
23
|
21
|
|
| Change in Working Capital |
(2)
|
0
|
(1)
|
1
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
1
|
|
| Cash from Operating Activities |
(14)
N/A
|
(8)
+42%
|
(8)
-7%
|
(8)
+4%
|
(10)
-23%
|
(10)
-1%
|
(8)
+22%
|
(9)
-11%
|
(9)
+1%
|
(9)
-6%
|
(10)
-15%
|
(11)
-7%
|
(9)
+16%
|
(8)
+14%
|
(7)
+15%
|
(5)
+25%
|
(5)
-3%
|
(5)
+7%
|
(5)
+3%
|
(5)
-2%
|
(5)
-3%
|
(5)
+2%
|
(5)
-3%
|
|
| 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
|
(5)
|
(18)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+31%
|
(0)
N/A
|
(0)
N/A
|
(0)
+48%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-37%
|
(0)
+13%
|
(0)
-27%
|
(0)
+24%
|
(0)
+32%
|
(2)
-41 623%
|
(3)
-25%
|
(3)
-20%
|
(3)
N/A
|
(1)
+67%
|
(1)
+50%
|
(5)
-800%
|
(18)
-290%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
17
|
17
|
17
|
17
|
13
|
31
|
32
|
37
|
25
|
6
|
6
|
14
|
14
|
13
|
13
|
(1)
|
0
|
0
|
(3)
|
(4)
|
(5)
|
(0)
|
5
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other |
0
|
0
|
0
|
(20)
|
(20)
|
(20)
|
(20)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
17
N/A
|
17
0%
|
17
-2%
|
(3)
N/A
|
(7)
-112%
|
11
N/A
|
12
+6%
|
37
+205%
|
25
-33%
|
6
-75%
|
6
-11%
|
14
+162%
|
14
-4%
|
12
-12%
|
12
+0%
|
(2)
N/A
|
0
N/A
|
0
N/A
|
(4)
N/A
|
(5)
-19%
|
(6)
-16%
|
(1)
+81%
|
5
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
9
+172%
|
8
-10%
|
(12)
N/A
|
(17)
-49%
|
1
N/A
|
4
+196%
|
28
+562%
|
16
-42%
|
(3)
N/A
|
(5)
-68%
|
3
N/A
|
4
+38%
|
4
-8%
|
5
+30%
|
(9)
N/A
|
(9)
-7%
|
(8)
+16%
|
(12)
-53%
|
(11)
+9%
|
(11)
-4%
|
(11)
+8%
|
(18)
-71%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(8)
+42%
|
(8)
-7%
|
(8)
+4%
|
(10)
-23%
|
(10)
-1%
|
(8)
+22%
|
(9)
-11%
|
(9)
+1%
|
(9)
-6%
|
(10)
-15%
|
(11)
-7%
|
(9)
+16%
|
(8)
+14%
|
(7)
+15%
|
(5)
+25%
|
(5)
-3%
|
(5)
+7%
|
(5)
+3%
|
(5)
-2%
|
(5)
-3%
|
(9)
-87%
|
(23)
-140%
|
|