Cool Technologies Inc
OTC:WARM
Cash Flow Statement
Cash Flow Statement
Cool Technologies Inc
| Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(3)
|
(18)
|
(21)
|
(23)
|
(24)
|
(10)
|
(9)
|
(7)
|
(7)
|
(8)
|
(6)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
15
|
17
|
18
|
18
|
4
|
4
|
3
|
4
|
5
|
4
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-59%
|
(2)
-35%
|
(3)
-23%
|
(4)
-30%
|
(4)
-16%
|
(4)
+4%
|
(4)
+3%
|
(3)
+27%
|
(2)
+23%
|
(2)
+10%
|
(2)
+20%
|
(2)
+6%
|
(1)
+14%
|
(1)
+2%
|
(1)
-2%
|
(2)
-37%
|
(2)
+11%
|
(2)
-19%
|
(2)
-11%
|
(2)
N/A
|
(2)
-13%
|
(2)
+14%
|
(2)
+4%
|
(2)
+14%
|
(1)
+21%
|
(1)
+19%
|
(1)
+31%
|
(1)
+31%
|
(1)
+2%
|
(1)
-108%
|
(1)
-34%
|
(2)
-8%
|
(2)
-8%
|
(1)
+25%
|
(1)
+19%
|
(1)
+10%
|
(1)
+31%
|
(0)
+23%
|
(0)
+52%
|
(0)
+26%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
+25%
|
(0)
+33%
|
(0)
-250%
|
(0)
+14%
|
(0)
N/A
|
(0)
N/A
|
(0)
+67%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
(0)
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
N/A
|
(0)
+50%
|
(0)
-100%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
(0)
-400%
|
(0)
N/A
|
(0)
-20%
|
(0)
N/A
|
(0)
+67%
|
(0)
N/A
|
(0)
-50%
|
(0)
N/A
|
(0)
+33%
|
(0)
-50%
|
(0)
-33%
|
(0)
N/A
|
(0)
N/A
|
(0)
+25%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
5
|
5
|
4
|
4
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
2
+1%
|
5
+139%
|
5
-7%
|
4
-17%
|
4
+8%
|
2
-57%
|
3
+43%
|
2
-17%
|
2
+1%
|
2
+5%
|
2
-32%
|
2
+1%
|
1
-9%
|
1
-22%
|
2
+38%
|
2
+53%
|
2
-24%
|
2
+18%
|
2
-1%
|
2
+17%
|
2
-4%
|
2
+8%
|
2
-20%
|
1
-46%
|
1
+31%
|
1
-53%
|
1
+23%
|
1
-31%
|
1
-7%
|
2
+269%
|
2
-7%
|
2
+4%
|
2
-6%
|
0
-72%
|
1
+47%
|
1
-13%
|
1
-8%
|
0
-22%
|
0
-51%
|
0
-14%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
0
-69%
|
3
+793%
|
2
-34%
|
0
-98%
|
(0)
N/A
|
(2)
-717%
|
(2)
+36%
|
(1)
+43%
|
(0)
+82%
|
0
N/A
|
(0)
N/A
|
(0)
+79%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+171%
|
0
-78%
|
0
+20%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-2 200%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
0
-60%
|
0
-6%
|
0
-77%
|
(1)
N/A
|
(0)
+59%
|
(0)
+3%
|
(0)
+77%
|
(0)
+57%
|
(0)
+67%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-57%
|
(2)
-35%
|
(3)
-22%
|
(4)
-29%
|
(4)
-18%
|
(4)
+5%
|
(4)
+3%
|
(3)
+27%
|
(2)
+24%
|
(2)
+10%
|
(2)
+20%
|
(2)
+5%
|
(1)
+14%
|
(1)
+2%
|
(1)
-2%
|
(2)
-38%
|
(2)
+11%
|
(2)
-18%
|
(2)
-11%
|
(2)
N/A
|
(2)
-13%
|
(2)
+14%
|
(2)
+4%
|
(2)
+12%
|
(1)
+20%
|
(1)
+18%
|
(1)
+30%
|
(1)
+33%
|
(1)
+2%
|
(1)
-106%
|
(1)
-33%
|
(2)
-7%
|
(2)
-8%
|
(1)
+24%
|
(1)
+19%
|
(1)
+10%
|
(1)
+31%
|
(0)
+26%
|
(0)
+52%
|
(0)
+22%
|
|