Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (Q1)Jan 31, 2023 | (FY)Oct 31, 2022 | (Q4)Oct 31, 2022 | (Q3)Jul 31, 2022 | (Q2)Apr 30, 2022 | (Q1)Jan 31, 2022 | (FY)Oct 31, 2021 | (Q4)Oct 31, 2021 | (Q3)Jul 31, 2021 | (Q2)Apr 30, 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | -85.50%-614K | -162.22%-6.62M | 89.20%-117K | -122.01%-3.09M | 3.23%-3.08M | -137.36%-331K | -33.47%10.64M | -125.93%-1.08M | 345.54%14.02M | -3.19M |
| Net income from continuing operations | -200.45%-2M | 86.13%-748K | 147.96%353K | 11.05%-837K | -188.70%-2.25M | 131.80%1.99M | 60.92%-5.39M | 63.64%-736K | 79.31%-941K | --2.54M |
| Operating gains losses | --36K | ---- | ---- | ---- | ---- | ---- | -7,405.71%-2.56M | ---1.2M | -259.16%-1.2M | ---97K |
| Depreciation and amortization | 32.84%271K | -67.00%2.09M | -71.80%1.5M | -12.78%157K | -8.20%224K | -64.58%204K | 145.61%6.32M | 833.68%5.32M | -62.66%180K | --244K |
| Other non cash items | -116.62%-166K | ---- | ---- | ---- | ---- | 985.87%999K | -381.82%-2.02M | --0 | --0 | ---2.11M |
| Change In working capital | 126.78%982K | -176.00%-8.98M | 63.93%-2.45M | -116.64%-2.64M | 94.30%-221K | -155.68%-3.67M | -52.08%11.81M | -229.66%-6.78M | 129.42%15.89M | ---3.87M |
| -Change in receivables | -46.32%774K | -105.82%-1.02M | 2.41%638K | -114.56%-2.33M | 73.83%-769K | -61.91%1.44M | -16.09%17.46M | -89.01%623K | 144.31%15.99M | ---2.94M |
| -Change in inventory | -60.12%67K | -279.97%-1.2M | -405.51%-721K | -180.29%-273K | -419.72%-369K | 5.66%168K | 250.23%664K | 837.50%236K | -17.07%340K | ---71K |
| -Change in prepaid assets | -35.16%319K | -5.56%-437K | -119.03%-98K | -5.88%-360K | -30.83%-471K | 314.85%492K | -156.33%-414K | -32.94%515K | -129.73%-340K | ---360K |
| -Change in payables and accrued expense | 89.42%-268K | -342.13%-2.23M | -19.66%-560K | 110.00%315K | 164.44%549K | -221.19%-2.53M | 143.69%921K | 65.10%-468K | -92.25%150K | ---852K |
| -Change in other current liabilities | 55.84%-68K | -49.83%-430K | -137.10%-46K | 46.48%-76K | -257.14%-154K | 58.04%-154K | 82.03%-287K | 135.03%124K | ---142K | --98K |
| -Change in other working capital | 105.13%158K | 43.82%-3.67M | 78.76%-1.66M | 169.91%79K | 297.20%993K | -368.85%-3.08M | -190.00%-6.53M | -1,602.69%-7.81M | 91.86%-113K | --250K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -85.50%-614K | -162.22%-6.62M | 89.20%-117K | -122.01%-3.09M | 3.23%-3.08M | -137.36%-331K | -33.47%10.64M | -125.93%-1.08M | 345.54%14.02M | ---3.19M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 64.71%-72K | -8.17%-900K | 83.24%-118K | -517.86%-346K | -1,264.71%-232K | -270.91%-204K | -137.71%-832K | -613.87%-704K | 23.29%-56K | -17K |
| Capital expenditure reported | 64.71%-72K | -8.17%-900K | 83.24%-118K | -517.86%-346K | -1,264.71%-232K | -270.91%-204K | -98.10%-832K | -1,366.67%-704K | 23.29%-56K | ---17K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 64.71%-72K | 48.10%-900K | 83.24%-118K | -517.86%-346K | 74.76%-232K | -270.91%-204K | -395.43%-1.73M | -613.87%-704K | 23.29%-56K | ---919K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 0 | 0 | 0 | 73.82%-3.57M | 237.09%9.41M | -172.97%-11.66M | 1.81M | |||
| Net issuance payments of debt | ---- | --0 | --0 | --0 | ---- | ---- | 53.93%-13.01M | --0 | -109.56%-11.66M | --1.81M |
| Net common stock issuance | ---- | --0 | --0 | --0 | ---- | ---- | -35.35%9.44M | 26,788.57%9.41M | --0 | --0 |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | --0 | --0 | --0 | --0 | --0 | --0 | 73.82%-3.57M | 237.09%9.41M | -172.97%-11.66M | --1.81M |
| Net cash flow | ||||||||||
| Beginning cash position | -42.88%10.01M | 44.15%17.53M | 3.44%10.25M | 79.85%13.68M | 72.47%17M | 44.15%17.53M | 19.65%12.16M | -32.34%9.91M | -52.06%7.61M | --9.86M |
| Current changes in cash | -28.22%-686K | -241.02%-7.52M | -103.08%-235K | -249.15%-3.43M | -44.24%-3.32M | 76.69%-535K | 166.95%5.33M | 398.86%7.62M | 291.91%2.3M | ---2.3M |
| Effect of exchange rate changes | ---- | --0 | --0 | --0 | ---- | ---- | --39K | --0 | --0 | --51K |
| End cash Position | -45.12%9.33M | -42.88%10.01M | -42.88%10.01M | 3.44%10.25M | 79.85%13.68M | 72.47%17M | 44.15%17.53M | 44.15%17.53M | -32.34%9.91M | --7.61M |
| Free cash flow | -28.22%-686K | -176.68%-7.52M | 86.85%-235K | -124.58%-3.43M | -3.50%-3.32M | -164.38%-535K | -37.02%9.81M | -143.28%-1.79M | 354.29%13.97M | ---3.2M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |