Athena Technology Acquisition Corp II
OTC:ATEK
Cash Flow Statement
Cash Flow Statement
Athena Technology Acquisition Corp II
| 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 |
(0)
|
0
|
1
|
4
|
4
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Other Non-Cash Items |
(0)
|
(2)
|
(4)
|
(6)
|
(9)
|
(8)
|
(6)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
|
| Cash Taxes Paid |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
2
|
2
|
2
|
2
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
1
|
2
|
4
|
4
|
4
|
4
|
0
|
(1)
|
0
|
0
|
2
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-25%
|
(1)
-6%
|
(1)
+23%
|
(1)
-20%
|
(1)
+11%
|
(1)
+1%
|
(1)
+24%
|
(2)
-190%
|
(3)
-45%
|
(3)
-4%
|
(3)
+3%
|
(2)
+41%
|
(1)
+49%
|
|
| Investing Cash Flow | |||||||||||||||
| Other Items |
0
|
0
|
0
|
0
|
242
|
240
|
242
|
241
|
10
|
11
|
22
|
21
|
12
|
15
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
242
+69 786%
|
240
-1%
|
242
+1%
|
241
0%
|
10
-96%
|
11
+20%
|
22
+88%
|
21
-1%
|
12
-46%
|
15
+30%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
|
| Other |
0
|
0
|
0
|
0
|
(240)
|
(240)
|
(240)
|
0
|
(10)
|
(10)
|
(22)
|
0
|
0
|
(14)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(240)
N/A
|
(239)
+0%
|
(239)
N/A
|
(239)
0%
|
(9)
+96%
|
(9)
+1%
|
(20)
-126%
|
(20)
+3%
|
(10)
+47%
|
(14)
-32%
|
|
| Change in Cash | |||||||||||||||
| Net Change in Cash |
1
N/A
|
1
-29%
|
(1)
N/A
|
(1)
+54%
|
2
N/A
|
0
-95%
|
1
+1 731%
|
1
-5%
|
(2)
N/A
|
(0)
+75%
|
(2)
-326%
|
(1)
+31%
|
(1)
+53%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-25%
|
(1)
-6%
|
(1)
+23%
|
(1)
-20%
|
(1)
+11%
|
(1)
+1%
|
(1)
+24%
|
(2)
-190%
|
(3)
-45%
|
(3)
-4%
|
(3)
+3%
|
(2)
+41%
|
(1)
+49%
|
|