Matinas BioPharma Holdings Inc
AMEX:MTNB
Cash Flow Statement
Cash Flow Statement
Matinas BioPharma Holdings Inc
| Mar-2013 | Jun-2013 | 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(10)
|
(12)
|
(14)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(17)
|
(18)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(24)
|
(21)
|
(21)
|
(21)
|
(21)
|
(23)
|
(23)
|
(23)
|
(21)
|
(24)
|
(20)
|
(20)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
3
|
4
|
4
|
3
|
3
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
7
|
6
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
8
|
7
|
10
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
2
|
2
|
(1)
|
(1)
|
(5)
|
(4)
|
(1)
|
0
|
2
|
1
|
(0)
|
(1)
|
(0)
|
1
|
(1)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-133%
|
(1)
-184%
|
(3)
-115%
|
(5)
-65%
|
(7)
-32%
|
(7)
-11%
|
(8)
-10%
|
(8)
-3%
|
(9)
-5%
|
(9)
-6%
|
(8)
+14%
|
(7)
+10%
|
(6)
+16%
|
(5)
+14%
|
(6)
-20%
|
(8)
-24%
|
(10)
-35%
|
(12)
-14%
|
(11)
+2%
|
(11)
+2%
|
(10)
+13%
|
(10)
+1%
|
(10)
-7%
|
(11)
-2%
|
(10)
+1%
|
(12)
-14%
|
(14)
-19%
|
(16)
-12%
|
(17)
-7%
|
(18)
-7%
|
(17)
+3%
|
(17)
+0%
|
(15)
+13%
|
(16)
-3%
|
(15)
+2%
|
(15)
-1%
|
(20)
-28%
|
(19)
+4%
|
(19)
-2%
|
(18)
+3%
|
(16)
+16%
|
(15)
+4%
|
(15)
-2%
|
(17)
-11%
|
(18)
-5%
|
(17)
+5%
|
(16)
+6%
|
(12)
+24%
|
(11)
+9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
(6)
|
(61)
|
(53)
|
(55)
|
(41)
|
23
|
23
|
26
|
17
|
12
|
0
|
6
|
6
|
5
|
15
|
10
|
13
|
12
|
3
|
12
|
9
|
7
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-200%
|
(0)
-211%
|
(0)
-25%
|
(0)
N/A
|
(0)
+18%
|
(0)
+90%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-1 381%
|
(0)
+13%
|
(0)
+57%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-8%
|
(1)
-15%
|
(1)
-10%
|
(0)
+61%
|
(1)
-60%
|
(1)
+18%
|
(0)
+16%
|
(1)
-35%
|
(0)
+33%
|
(6)
-1 382%
|
(61)
-914%
|
(53)
+14%
|
(55)
-5%
|
(41)
+27%
|
23
N/A
|
23
-1%
|
26
+13%
|
17
-35%
|
11
-35%
|
(1)
N/A
|
5
N/A
|
5
-2%
|
5
+1%
|
15
+203%
|
10
-31%
|
13
+29%
|
12
-8%
|
3
-75%
|
12
+276%
|
9
-21%
|
7
-22%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
16
|
16
|
16
|
15
|
0
|
0
|
5
|
10
|
10
|
9
|
4
|
(1)
|
7
|
8
|
23
|
23
|
15
|
15
|
0
|
7
|
7
|
7
|
37
|
30
|
30
|
30
|
47
|
48
|
48
|
48
|
7
|
8
|
8
|
7
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
9
|
9
|
9
|
11
|
3
|
|
| Net Issuance of Debt |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
0
|
0
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
9
|
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 Financing Activities |
1
N/A
|
1
+9%
|
14
+1 373%
|
14
-4%
|
13
-3%
|
13
-1%
|
0
N/A
|
0
N/A
|
4
N/A
|
9
+99%
|
8
-1%
|
8
+0%
|
4
-51%
|
(0)
N/A
|
7
N/A
|
7
0%
|
22
+211%
|
22
0%
|
15
-30%
|
16
+2%
|
1
-96%
|
8
+1 009%
|
8
+1%
|
16
+102%
|
46
+190%
|
39
-16%
|
38
-2%
|
30
-22%
|
47
+58%
|
47
+0%
|
48
+0%
|
48
+1%
|
7
-85%
|
8
+2%
|
8
-1%
|
7
-7%
|
0
-96%
|
0
-68%
|
0
+5%
|
0
-14%
|
(0)
N/A
|
(0)
+26%
|
(0)
+20%
|
(0)
+34%
|
0
N/A
|
9
+18 380%
|
9
-1%
|
9
N/A
|
11
+17%
|
3
-70%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
0
-30%
|
13
+2 633%
|
10
-17%
|
8
-24%
|
6
-22%
|
(8)
N/A
|
(8)
-9%
|
(4)
+52%
|
(0)
+99%
|
(1)
-1 500%
|
1
N/A
|
(3)
N/A
|
(6)
-105%
|
2
N/A
|
1
-53%
|
14
+1 512%
|
11
-25%
|
3
-74%
|
3
+15%
|
(12)
N/A
|
(2)
+79%
|
(2)
-1%
|
5
N/A
|
35
+600%
|
28
-20%
|
26
-7%
|
10
-62%
|
(29)
N/A
|
(22)
+25%
|
(26)
-17%
|
(10)
+61%
|
13
N/A
|
15
+16%
|
18
+16%
|
9
-52%
|
(4)
N/A
|
(20)
-384%
|
(14)
+31%
|
(14)
-3%
|
(14)
+4%
|
(1)
+95%
|
(5)
-627%
|
(2)
+57%
|
(5)
-128%
|
(6)
-18%
|
4
N/A
|
2
-36%
|
6
+134%
|
2
-61%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-133%
|
(1)
-190%
|
(3)
-117%
|
(5)
-69%
|
(7)
-31%
|
(8)
-11%
|
(8)
-6%
|
(8)
-3%
|
(9)
-4%
|
(9)
-6%
|
(8)
+14%
|
(7)
+11%
|
(6)
+15%
|
(5)
+15%
|
(6)
-20%
|
(8)
-24%
|
(11)
-45%
|
(12)
-13%
|
(12)
+1%
|
(12)
+1%
|
(10)
+17%
|
(10)
-1%
|
(11)
-6%
|
(11)
-1%
|
(11)
0%
|
(12)
-11%
|
(14)
-19%
|
(16)
-11%
|
(17)
-5%
|
(18)
-6%
|
(17)
+3%
|
(17)
+0%
|
(15)
+13%
|
(16)
-5%
|
(15)
+2%
|
(16)
-4%
|
(20)
-27%
|
(20)
+4%
|
(20)
-2%
|
(18)
+8%
|
(16)
+13%
|
(15)
+5%
|
(15)
-2%
|
(17)
-9%
|
(18)
-5%
|
(17)
+5%
|
(16)
+6%
|
(12)
+24%
|
(11)
+9%
|
|