TradingKey

Operating cash flows (indirect method)

Cash flow from continuing operating activities

-55.43%-3.42M

-99.24%-4.17M

-81.54%-2.23M

-0.90%-2.69M

2.48%-2.20M

19.78%-2.09M

50.28%-1.23M

-34.36%-2.67M

-31.95%-2.25M

-20.01%-2.61M

-1004.46%-2.47M

-68.19%-1.99M

4.31%-1.71M

4.65%-2.17M

71.06%-224.00K

20.08%-1.18M

-312.47%-1.79M

-100.00%-2.28M

31.93%-774.00K

-2689.51%-1.48M

-2444.36%-433.00K

-4883.39%-1.14M

-11365.16%-1.14M

-1971.90%-53.02K

-342.37%-17.02K

-180.38%-22.88K

-10.90%-9.92K

-207.20%-2.56K

16.61%-3.85K

-268.68%-8.16K

-84.18%-8.94K

93.12%-833.00

-103.84%-4.61K

235.30%4.84K

16.16%-4.86K

3.13%-12.11K

36.89%-2.26K

-11.72%-3.58K

-8.22%-5.79K

29.15%-12.50K

-28.03%-3.59K

51.79%-3.20K

44.05%-5.35K

---17.64K

---2.80K

---6.64K

---9.56K

Net income from continuing operations

-54.03%-4.42M

-86.76%-4.08M

-34.88%-4.26M

-165.18%-3.56M

-12.79%-2.87M

24.13%-2.18M

-17.72%-3.16M

19.41%-1.34M

-13.28%-2.54M

-3.75%-2.88M

3.66%-2.69M

39.07%-1.66M

12.41%-2.24M

-32.76%-2.77M

-73.60%-2.79M

-117.26%-2.73M

-149.46%-2.56M

-115.26%-2.09M

-13.66%-1.61M

-2043.33%-1.26M

-6138.99%-1.03M

-6477.16%-970.00K

-14491.08%-1.41M

-513.21%-58.65K

-282.01%-16.46K

-153.75%-14.75K

-16.82%-9.68K

-5.64%-9.56K

29.64%-4.31K

33.41%-5.81K

-121.98%-8.29K

48.71%-9.05K

46.37%-6.12K

65.86%-8.73K

490.02%37.72K

-107.83%-17.65K

-137.38%-11.42K

-455.73%-25.57K

-30.70%-9.67K

52.36%-8.49K

-5.69%-4.81K

39.27%-4.60K

23.92%-7.40K

---17.83K

---4.55K

---7.58K

---9.73K

Operating gains losses

7.14%30.00K

0.00%31.00K

-18.18%27.00K

-31.11%31.00K

-40.43%28.00K

-16.22%31.00K

-78.71%33.00K

-50.55%45.00K

-17.54%47.00K

-30.19%37.00K

210.00%155.00K

78.43%91.00K

137.50%57.00K

140.91%53.00K

194.12%50.00K

240.00%51.00K

0.00%24.00K

37.50%22.00K

54.55%17.00K

--15.00K

--24.00K

--16.00K

--11.00K

----

Other non-cash items

241.18%24.00K

-189.47%-55.00K

225.00%13.00K

133.11%49.00K

63.04%-17.00K

-152.78%-19.00K

-91.84%4.00K

-68.18%-148.00K

-64.29%-46.00K

-87.88%36.00K

58.06%49.00K

-1.15%-88.00K

-250.00%-28.00K

512.50%297.00K

158.33%31.00K

-3000.00%-87.00K

50.00%-8.00K

-453.85%-72.00K

121.05%12.00K

--3.00K

---16.00K

---13.00K

---57.00K

----

Change in working capital

-75.00%30.00K

-49.19%-916.00K

-23.12%1.17M

94.86%-93.00K

147.62%120.00K

-797.73%-614.00K

499.74%1.53M

-2132.10%-1.81M

-380.00%-252.00K

120.61%88.00K

-122.16%-382.00K

-109.15%-81.00K

15.38%90.00K

38.83%-427.00K

138.12%1.72M

310.71%885.00K

-84.27%78.00K

-112.80%-698.00K

301.11%724.00K

-7564.01%-420.00K

89148.47%496.00K

-3935.43%-328.00K

-154406.44%-360.00K

-19.67%5.63K

-220.56%-557.00

-246.31%-8.13K

64.26%-233.00

-14.78%7.00K

-69.42%462.00

-117.30%-2.35K

98.47%-652.00

48.35%8.22K

-83.50%1.51K

-38.32%13.56K

-1197.09%-42.58K

238.25%5.54K

647.96%9.15K

1469.88%21.99K

89.41%3.88K

-2278.26%-4.01K

-30.06%1.22K

49.20%1.40K

1164.81%2.05K

--184.00

--1.75K

--939.00

--162.00

-Change in receivables

215.60%163.00K

48.70%-295.00K

78.38%2.33M

62.50%-492.00K

-164.68%-141.00K

-1413.16%-575.00K

2118.64%1.31M

-8846.67%-1.31M

51.39%218.00K

-52.00%-38.00K

1083.33%59.00K

150.00%15.00K

273.49%144.00K

86.77%-25.00K

97.44%-6.00K

97.38%-30.00K

-419.23%-83.00K

-1250.00%-189.00K

-2440.00%-234.00K

---1.15M

--26.00K

---14.00K

--10.00K

----

100.00%0.00

----

--25.00K

---25.00K

----

-Change in inventory

-100.00%0.00

303.00%203.00K

-55.04%125.00K

291.38%111.00K

632.26%165.00K

-58.73%-100.00K

1163.64%278.00K

-34.88%-58.00K

92.60%-31.00K

-173.91%-63.00K

200.00%22.00K

---43.00K

-309.50%-419.00K

77.23%-23.00K

-101.78%-22.00K

100.00%0.00

212.99%200.00K

19.20%-101.00K

--1.24M

---244.00K

---177.00K

---125.00K

----

-Change in prepaid expenses

----

--2.92K

--0.00

---2.92K

----

-100.00%0.00

100.00%0.00

-100.00%0.00

-55.47%505.00

-7.68%-505.00

101.67%17.00

--334.00

--1.13K

---469.00

---1.02K

----

-Change in payables and accrued expense

----

-376.33%-22.29K

137.43%658.00

-436.17%-3.35K

-10.94%-2.94K

57.39%8.07K

-272.35%-1.76K

16.18%998.00

89.42%-2.65K

-61.17%5.13K

-77.97%1.02K

-95.09%859.00

-837.81%-25.06K

427.93%13.20K

420.34%4.63K

6448.31%17.48K

34.87%3.40K

-435.42%-4.03K

-49.14%890.00

-71.57%267.00

1454.32%2.52K

--1.20K

--1.75K

--939.00

--162.00

-Change in other current assets

-27.61%97.00K

-1413.04%-302.00K

166.67%14.00K

-59.53%87.00K

-36.79%134.00K

142.59%23.00K

91.21%-21.00K

411.90%215.00K

-1.85%212.00K

-145.38%-54.00K

-619.57%-239.00K

4100.00%42.00K

6.40%216.00K

129.46%119.00K

143.81%46.00K

101.41%1.00K

269.09%203.00K

-101.00%-404.00K

-98.11%-105.00K

---71.00K

--55.00K

---201.00K

---53.00K

----

-Change in other current liabilities

139.13%36.00K

44.90%-27.00K

-2151.95%-1.73M

109.26%50.00K

12.38%-92.00K

88.22%-49.00K

72.30%-77.00K

-357.63%-540.00K

-84.21%-105.00K

-129.83%-416.00K

-117.63%-278.00K

-111.16%-118.00K

-1525.00%-57.00K

-61.61%-181.00K

122.43%1.58M

385.68%1.06M

-99.38%4.00K

-461.29%-112.00K

2432.14%709.00K

---370.00K

--642.00K

--31.00K

--28.00K

----

Cash from non-recurring investing activities

Cash from operating activities

-55.43%-3.42M

-99.24%-4.17M

-81.54%-2.23M

-0.90%-2.69M

2.48%-2.20M

19.78%-2.09M

50.28%-1.23M

-34.36%-2.67M

-31.95%-2.25M

-20.01%-2.61M

-1004.46%-2.47M

-68.19%-1.99M

4.31%-1.71M

4.65%-2.17M

71.06%-224.00K

20.08%-1.18M

-312.47%-1.79M

-100.00%-2.28M

31.93%-774.00K

-2689.51%-1.48M

-2444.36%-433.00K

-4883.39%-1.14M

-11365.16%-1.14M

-1971.90%-53.02K

-342.37%-17.02K

-180.38%-22.88K

-10.90%-9.92K

-207.20%-2.56K

16.61%-3.85K

-268.68%-8.16K

-84.18%-8.94K

93.12%-833.00

-103.84%-4.61K

235.30%4.84K

16.16%-4.86K

3.13%-12.11K

36.89%-2.26K

-11.72%-3.58K

-8.22%-5.79K

29.15%-12.50K

-28.03%-3.59K

51.79%-3.20K

44.05%-5.35K

---17.64K

---2.80K

---6.64K

---9.56K

Investing cash flow

Net cash from continuing investing activities

37.50%11.00K

-62.50%3.00K

22.73%27.00K

-21.05%15.00K

-78.38%8.00K

-80.95%8.00K

46.67%22.00K

-38.71%19.00K

-17.78%37.00K

133.33%42.00K

-37.50%15.00K

-72.32%31.00K

-74.58%45.00K

-66.04%18.00K

-79.49%24.00K

314.81%112.00K

532.14%177.00K

47.22%53.00K

-36.76%117.00K

--27.00K

--28.00K

--36.00K

--185.00K

----

Capital expenditures

37.50%11.00K

-62.50%3.00K

22.73%27.00K

-21.05%15.00K

-78.38%8.00K

-80.95%8.00K

46.67%22.00K

-38.71%19.00K

-17.78%37.00K

133.33%42.00K

-37.50%15.00K

-72.32%31.00K

-74.58%45.00K

-66.04%18.00K

-79.49%24.00K

314.81%112.00K

532.14%177.00K

47.22%53.00K

-36.76%117.00K

--27.00K

--28.00K

--36.00K

--185.00K

----

Net cash flow from disposal of fixed assets

37.50%11.00K

-62.50%3.00K

22.73%27.00K

-21.05%15.00K

-78.38%8.00K

-80.95%8.00K

46.67%22.00K

-38.71%19.00K

-17.78%37.00K

133.33%42.00K

-37.50%15.00K

-72.32%31.00K

-74.58%45.00K

-66.04%18.00K

-79.49%24.00K

314.81%112.00K

532.14%177.00K

47.22%53.00K

--117.00K

--27.00K

--28.00K

--36.00K

----

Net cash flow from intangible asset transactions

----

--185.00K

----

Net cash flow from investment products

--0.00

-100.00%0.00

--310.00K

93.11%-310.00K

-100.00%0.00

328.57%8.00M

100.00%0.00

-147.37%-4.50M

600.00%15.00M

-333.33%-3.50M

---12.00M

186.36%9.50M

---3.00M

--1.50M

----

---11.00M

----

Net cash flow from other investing activities

--0.00

----

--0.00

----

Cash from non-current investing activities

Net cash flow from investing activities

-37.50%-11.00K

-100.04%-3.00K

1386.36%283.00K

92.81%-325.00K

-100.05%-8.00K

325.64%7.99M

99.82%-22.00K

-147.72%-4.52M

591.40%14.96M

-339.00%-3.54M

-49962.50%-12.02M

185.21%9.47M

-1620.34%-3.04M

2896.23%1.48M

79.49%-24.00K

-41055.56%-11.11M

-532.14%-177.00K

-47.22%-53.00K

36.76%-117.00K

---27.00K

---28.00K

---36.00K

---185.00K

----

Financing cash flow

Cash flow from continuous financing activities

-99.99%1.00K

--34.00K

--21.02M

-23.08%-32.00K

12728.21%9.85M

100.00%0.00

-100.00%0.00

---26.00K

---78.00K

---64.00K

--13.98M

-100.00%0.00

100.00%0.00

-100.00%0.00

-40.31%1.03M

---95.00K

481.89%11.34M

1141.67%10.28M

3742.22%1.73M

-100.00%0.00

7596.15%1.95M

1556.00%828.00K

350.00%45.00K

--50.00K

-336.36%-26.00K

400.00%50.00K

--10.00K

--0.00

--11.00K

--10.00K

----

--20.00K

----

--0.00

-100.00%0.00

----

--0.00

--33.97K

--19.20K

--0.00

Net cash flow from debt Issuance/repayment

----

--0.00

----

100.00%0.00

-100.00%0.00

----

100.00%0.00

-262.00%-81.00K

350.00%45.00K

--50.00K

-336.36%-26.00K

400.00%50.00K

--10.00K

--0.00

--11.00K

--10.00K

----

--20.00K

----

Net cash flow from common stock issuance/repurchase

-100.07%-7.00K

---35.00K

--20.91M

-23.08%-32.00K

12728.21%9.85M

----

-100.00%0.00

---26.00K

---78.00K

---64.00K

--13.98M

--0.00

-100.00%0.00

--0.00

393.48%9.62M

945.10%9.50M

--0.00

--1.95M

--909.00K

----

--0.00

-100.00%0.00

----

--0.00

--33.97K

--19.20K

--0.00

Proceeds from stock option exercised by employees

--8.00K

--69.00K

--113.00K

----

Proceeds from issuance of warrants

----

-100.00%0.00

--0.00

-100.00%0.00

-40.31%1.03M

--0.00

--1.72M

--781.00K

--1.73M

----

Net cash flow from other financing activities

---7.00K

----

--0.00

100.00%0.00

----

--0.00

---95.00K

----

--0.00

----

--0.00

----

Net cash from non-recurrent financing activities

Net cash from financing activities

-99.99%1.00K

--34.00K

--21.02M

-23.08%-32.00K

12728.21%9.85M

100.00%0.00

-100.00%0.00

---26.00K

---78.00K

---64.00K

--13.98M

-100.00%0.00

100.00%0.00

-100.00%0.00

-40.31%1.03M

---95.00K

481.89%11.34M

1141.67%10.28M

3742.22%1.73M

-100.00%0.00

7596.15%1.95M

1556.00%828.00K

350.00%45.00K

--50.00K

-336.36%-26.00K

400.00%50.00K

--10.00K

--0.00

--11.00K

--10.00K

----

--20.00K

----

--0.00

-100.00%0.00

----

--0.00

--33.97K

--19.20K

--0.00

Net cash flow

Beginning cash balance

145.26%33.24M

384.97%37.21M

103.06%18.16M

33.17%21.22M

308.32%13.55M

-19.94%7.67M

-11.43%8.95M

516.32%15.94M

-54.62%3.32M

15.57%9.58M

17.69%10.10M

-86.89%2.59M

-66.41%7.31M

-34.97%8.29M

154.40%8.58M

526.19%19.73M

503.52%21.77M

347.87%12.75M

3.94%3.37M

9072.44%3.15M

265194.12%3.61M

5567.25%2.85M

31861.00%3.25M

1166.30%34.34K

-79.27%1.36K

1251.16%50.24K

281.69%10.15K

-22.36%2.71K

-19.08%6.56K

13.74%3.72K

-67.26%2.66K

1392.74%3.49K

224.63%8.11K

-46.16%3.27K

-31.52%8.12K

-99.04%234.00

-91.07%2.50K

-80.51%6.07K

-67.50%11.86K

-55.00%24.36K

21.63%27.95K

199.06%31.15K

82.69%36.50K

--54.15K

--22.98K

--10.42K

--19.98K

Current period cash flow changes

-144.64%-3.42M

-167.50%-3.97M

1595.92%19.04M

56.24%-3.06M

-39.20%7.67M

193.87%5.88M

-146.71%-1.27M

-193.08%-6.99M

366.90%12.62M

-540.49%-6.26M

-78.55%-516.00K

167.42%7.51M

-130.63%-4.73M

-110.84%-978.00K

-103.08%-289.00K

-5097.31%-11.14M

-347.60%-2.05M

1085.81%9.02M

2456.28%9.38M

2880.55%223.00K

-1488.64%-458.00K

1657.00%761.00K

-1092.94%-398.00K

-207.78%-8.02K

957.34%32.98K

-1820.38%-48.88K

3688.56%40.08K

993.28%7.44K

16.61%-3.85K

-41.27%2.84K

121.79%1.06K

-110.56%-833.00

-103.84%-4.61K

235.30%4.84K

16.16%-4.86K

163.11%7.89K

36.89%-2.26K

-11.72%-3.58K

-8.22%-5.79K

29.15%-12.50K

-111.51%-3.59K

-125.47%-3.20K

44.05%-5.35K

---17.64K

--31.17K

--12.56K

---9.56K

Effect of exchange rate changes

-89.66%3.00K

994.74%170.00K

-38.10%-29.00K

-103.59%-8.00K

363.64%29.00K

61.22%-19.00K

-425.00%-21.00K

596.88%223.00K

-142.31%-11.00K

82.87%-49.00K

90.24%-4.00K

-72.88%32.00K

225.00%26.00K

-1887.50%-286.00K

-241.67%-41.00K

--118.00K

166.67%8.00K

233.33%16.00K

-112.50%-12.00K

----

--3.00K

---12.00K

--96.00K

----

Ending cash balance

40.47%29.81M

145.26%33.24M

384.97%37.21M

103.06%18.16M

33.17%21.22M

308.32%13.55M

-19.94%7.67M

-11.43%8.95M

516.32%15.94M

-54.62%3.32M

15.57%9.58M

17.69%10.10M

-86.89%2.59M

-66.41%7.31M

-34.97%8.29M

154.40%8.58M

526.19%19.73M

503.52%21.77M

347.87%12.75M

12714.38%3.37M

9072.44%3.15M

265194.12%3.61M

5567.25%2.85M

159.25%26.32K

1166.30%34.34K

-79.27%1.36K

1251.16%50.24K

281.69%10.15K

-22.36%2.71K

-19.08%6.56K

13.74%3.72K

-67.26%2.66K

1392.74%3.49K

224.63%8.11K

-46.16%3.27K

-31.52%8.12K

-99.04%234.00

-91.07%2.50K

-80.51%6.07K

-67.50%11.86K

-55.00%24.36K

21.63%27.95K

199.06%31.15K

--36.50K

--54.15K

--22.98K

--10.42K

Free cash flow

-55.37%-3.43M

-98.62%-4.17M

-80.51%-2.26M

-0.74%-2.71M

3.71%-2.21M

20.75%-2.10M

49.70%-1.25M

-33.23%-2.69M

-30.67%-2.29M

-20.94%-2.65M

-903.63%-2.49M

-56.03%-2.02M

10.65%-1.75M

6.04%-2.19M

72.17%-248.00K

14.08%-1.29M

-325.81%-1.96M

-98.38%-2.33M

32.60%-891.00K

---1.51M

---461.00K

---1.18M

---1.32M

----

Currency unit

USD

Audit opinions

--

Odysight.AI Inc

Statements

Income Statement

Balance Sheet

Cash Flow Statement

FAQs

What is the cash flow statement?