SES AI Corp
NYSE:SES
Cash Flow Statement
Cash Flow Statement
SES AI Corp
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||
Net Income |
(9)
|
(6)
|
(12)
|
(40)
|
(21)
|
(48)
|
(51)
|
(40)
|
(62)
|
(51)
|
(53)
|
(53)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
4
|
5
|
6
|
6
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
Stock-Based Compensation |
0
|
3
|
5
|
8
|
13
|
17
|
23
|
26
|
28
|
23
|
21
|
0
|
|
Other Non-Cash Items |
5
|
(0)
|
4
|
17
|
(14)
|
4
|
(5)
|
(13)
|
13
|
(2)
|
3
|
1
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
2
|
4
|
5
|
7
|
5
|
5
|
6
|
3
|
(4)
|
(4)
|
(10)
|
(4)
|
|
Cash from Operating Activities |
(1)
N/A
|
(2)
-47%
|
(2)
-6%
|
(16)
-586%
|
(29)
-84%
|
(38)
-31%
|
(47)
-23%
|
(47)
-1%
|
(49)
-5%
|
(53)
-7%
|
(56)
-7%
|
(50)
+11%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
0
|
0
|
0
|
(3)
|
(10)
|
(11)
|
(15)
|
(18)
|
(12)
|
(16)
|
(16)
|
(17)
|
|
Other Items |
(276)
|
(276)
|
(276)
|
0
|
0
|
0
|
(281)
|
(318)
|
(297)
|
(281)
|
48
|
146
|
|
Cash from Investing Activities |
(276)
N/A
|
(276)
N/A
|
(276)
N/A
|
(3)
+99%
|
(10)
-277%
|
(11)
-6%
|
(296)
-2 679%
|
(336)
-14%
|
(310)
+8%
|
(298)
+4%
|
33
N/A
|
129
+294%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
276
|
276
|
276
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Net Issuance of Debt |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
2
|
2
|
2
|
283
|
283
|
283
|
290
|
7
|
7
|
7
|
3
|
0
|
|
Cash from Financing Activities |
278
N/A
|
278
+0%
|
278
0%
|
284
+2%
|
283
0%
|
283
0%
|
290
+2%
|
7
-98%
|
7
+0%
|
7
-2%
|
3
-52%
|
3
+0%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Net Change in Cash |
1
N/A
|
0
-50%
|
(0)
N/A
|
266
N/A
|
244
-8%
|
234
-4%
|
(53)
N/A
|
(377)
-611%
|
(352)
+7%
|
(344)
+2%
|
(21)
+94%
|
82
N/A
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
(1)
N/A
|
(2)
-47%
|
(2)
-6%
|
(18)
-702%
|
(39)
-112%
|
(49)
-25%
|
(61)
-26%
|
(65)
-6%
|
(62)
+5%
|
(69)
-12%
|
(72)
-5%
|
(67)
+8%
|