Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (Q3)Dec 31, 2019 | (Q2)Sep 30, 2019 | (Q1)Jun 30, 2019 | (FY)Mar 31, 2019 | (Q4)Mar 31, 2019 | (Q3)Dec 31, 2018 | (Q2)Sep 30, 2018 | (Q1)Jun 30, 2018 | (FY)Mar 31, 2018 | (Q4)Mar 31, 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | -89.74%-877.74K | -172.42%-1.15M | -70.06%-593.94K | -120.61%-2.02M | -97.44%-780.46K | -270.51%-462.6K | -77.50%-423.91K | -125.39%-349.26K | -986.98%-913.92K | -454.05%-395.3K |
| Net income from continuing operations | -94.15%-2.94M | 89.54%-2.19M | -492.80%-3.12M | -1,313.09%-25.57M | -145.54%-2.58M | -215.74%-1.52M | -14,479.21%-20.95M | -287.40%-525.68K | -2,489.80%-1.81M | -1,428.41%-1.05M |
| Operating gains losses | 442.96%1.02M | -725.12%-1.41M | 2,616.01%1.35M | 32.81%639.94K | 65.56%764.39K | -1,338.80%-297.27K | 698.36%226.32K | -529.34%-53.5K | --481.84K | --461.7K |
| Depreciation and amortization | -103.82%-25 | 649.92%4.9K | 657.65%4.96K | 0.00%2.61K | -47.29%652 | -3.39%655 | 11.24%653 | 483.93%654 | --2.61K | --1.24K |
| Other non cash items | 10.78%929.85K | 567.60%2.42M | 211.56%606.67K | 364.22%1.61M | 18.71%215.16K | 771.52%839.38K | 539.19%362.25K | 1,408.62%194.72K | 4,676.33%347.14K | --181.25K |
| Change In working capital | 34.73%88.73K | 17.45%-88.99K | 782.77%304.9K | -265.35%-105.22K | -1,058.97%-97.82K | -76.39%65.86K | 40.36%-107.8K | 177.20%34.54K | 396.10%63.63K | 126.20%10.2K |
| -Change in receivables | 96.63%74.04K | 38.90%-22.34K | -7,069.66%-161.49K | ---- | ---- | --37.65K | ---36.56K | --2.32K | ---- | ---- |
| -Change in prepaid assets | ---- | ---- | ---56.45K | -778.47%-4.6K | ---- | ---- | ---- | --0 | 104.14%678 | 22.75%-13.06K |
| -Change in payables and accrued expense | -47.90%14.69K | -72.79%-123.1K | 1,522.60%522.83K | -259.83%-100.62K | -486.08%-89.81K | 3.78%28.21K | -731.61%-71.24K | 2,509.07%32.22K | 1,332.46%62.95K | 205.59%23.26K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -89.74%-877.74K | -172.42%-1.15M | -70.06%-593.94K | -120.61%-2.02M | -97.44%-780.46K | -270.51%-462.6K | -77.50%-423.91K | -125.39%-349.26K | -986.98%-913.92K | -454.05%-395.3K |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -4.52K | -10.25K | -155.22K | 0 | 0 | 0 | 0 | 0 | -7.84K | -2.34K |
| Net PPE purchase and sale | ---1.87K | ---13.24K | ---68.78K | --0 | --0 | --0 | --0 | --0 | ---7.84K | ---2.34K |
| Net investment purchase and sale | ---2.64K | --2.99K | ---86.44K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | ---4.52K | ---10.25K | ---155.22K | --0 | --0 | --0 | --0 | --0 | ---7.84K | ---2.34K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 58.30%752.06K | 84.96%1.09M | 561.43%828.56K | 63.05%1.94M | 32.30%744.06K | 939.38%475.08K | 55.45%591.39K | -36.94%125.27K | 1,490.78%1.19M | 690.11%562.41K |
| Net issuance payments of debt | 37.44%357.75K | -34.00%330.5K | 260.59%532.95K | 97.11%1.52M | 13.34%612.31K | 585.00%260.3K | 590.69%500.75K | 22.15%147.8K | --771.75K | --540.25K |
| Net common stock issuance | -92.00%20K | --731.8K | --250K | 16.95%345K | --95K | --250K | --0 | --0 | --295K | --0 |
| Net other financing activities | 1,162.85%374.32K | -65.22%31.53K | 302.45%45.61K | -42.20%69.63K | 65.79%36.74K | -556.90%-35.22K | 600.32%90.64K | -129.01%-22.53K | 61.42%120.47K | -68.87%22.16K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 58.30%752.06K | 84.96%1.09M | 561.43%828.56K | 63.05%1.94M | 32.30%744.06K | 939.38%475.08K | 55.45%591.39K | -36.94%125.27K | 1,490.78%1.19M | 690.11%562.41K |
| Net cash flow | ||||||||||
| Beginning cash position | -8.82%188.6K | 569.78%262.32K | -29.87%183.44K | 131,344.72%261.58K | 112.54%218.07K | 12.70%206.84K | -3.09%39.17K | 131,344.72%261.58K | -97.66%199 | 15,516.74%102.6K |
| Current changes in cash | -1,143.30%-130.19K | -142.53%-71.23K | 135.45%79.4K | -130.30%-80.44K | -122.09%-36.41K | 115.51%12.48K | 18.26%167.48K | -667.00%-223.99K | 2,909.60%265.45K | 99,966.67%164.78K |
| Effect of exchange rate changes | 280.65%2.27K | -1,370.92%-2.49K | -132.74%-518 | 156.44%2.3K | 130.62%1.78K | -162.76%-1.26K | -86.92%196 | 122.50%1.58K | -451.60%-4.08K | -1,881.91%-5.81K |
| End cash Position | -72.18%60.68K | -8.82%188.6K | 569.78%262.32K | -29.87%183.44K | -29.87%183.44K | 112.54%218.07K | 12.70%206.84K | -3.09%39.17K | 131,344.72%261.58K | 131,344.72%261.58K |
| Free cash flow | -90.14%-879.61K | -175.54%-1.17M | -89.75%-662.72K | -118.74%-2.02M | -96.28%-780.46K | -266.66%-462.6K | -77.50%-423.91K | -119.45%-349.26K | -996.31%-921.77K | -457.33%-397.63K |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |