Bio Essence Corp
OTC:BIOE
Cash Flow Statement
Cash Flow Statement
Bio Essence Corp
| 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 |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
2
|
1
|
0
|
|
| Cash Taxes Paid |
(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
|
|
| Change in Working Capital |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-7%
|
(1)
+45%
|
(1)
+6%
|
(1)
+2%
|
(1)
+3%
|
(1)
-8%
|
(1)
-29%
|
(1)
-7%
|
(1)
+6%
|
(1)
+27%
|
(0)
+100%
|
1
N/A
|
1
+23%
|
1
+20%
|
1
-18%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+6%
|
(0)
+9%
|
(0)
-43%
|
(0)
+59%
|
0
N/A
|
(0)
N/A
|
(0)
+84%
|
(0)
-905%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+100%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Debt |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
1
+6%
|
1
-43%
|
1
-2%
|
1
-8%
|
1
-3%
|
1
+7%
|
1
+21%
|
1
+15%
|
1
-5%
|
1
-24%
|
0
-85%
|
(1)
N/A
|
(1)
-24%
|
(1)
-21%
|
(1)
+19%
|
|
| Change in Cash | |||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
-100%
|
(0)
+19%
|
(0)
-222%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-1 120%
|
0
N/A
|
0
N/A
|
0
+227%
|
0
-96%
|
(0)
N/A
|
(0)
-9 500%
|
(0)
+88%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-6%
|
(1)
+43%
|
(1)
0%
|
(1)
+18%
|
(1)
+3%
|
(1)
-17%
|
(1)
-20%
|
(1)
-7%
|
(1)
+6%
|
(1)
+27%
|
(0)
+100%
|
1
N/A
|
1
+23%
|
1
+20%
|
1
-18%
|
|