Biomx Inc
AMEX:PHGE
Cash Flow Statement
Cash Flow Statement
Biomx Inc
| 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
|
0
|
(21)
|
(26)
|
(33)
|
(41)
|
(30)
|
(33)
|
(34)
|
(35)
|
(36)
|
(36)
|
(36)
|
(33)
|
(28)
|
(27)
|
(25)
|
(27)
|
(26)
|
(37)
|
(26)
|
(9)
|
(18)
|
(8)
|
(19)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
0
|
1
|
1
|
3
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
1
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
0
|
2
|
10
|
(4)
|
(23)
|
(18)
|
(27)
|
(13)
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
0
|
0
|
|
| Change in Working Capital |
0
|
1
|
2
|
1
|
1
|
1
|
0
|
3
|
2
|
4
|
3
|
1
|
(0)
|
(3)
|
(4)
|
(3)
|
1
|
3
|
2
|
(1)
|
(5)
|
(6)
|
(3)
|
(1)
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-135%
|
(18)
-3 640%
|
(25)
-40%
|
(29)
-18%
|
(35)
-19%
|
(24)
+29%
|
(24)
+2%
|
(26)
-8%
|
(26)
+1%
|
(28)
-8%
|
(29)
-4%
|
(31)
-9%
|
(31)
+1%
|
(29)
+6%
|
(27)
+8%
|
(22)
+19%
|
(22)
-2%
|
(21)
+4%
|
(28)
-30%
|
(35)
-26%
|
(37)
-6%
|
(37)
0%
|
(34)
+7%
|
(29)
+15%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Items |
(70)
|
(70)
|
21
|
21
|
21
|
20
|
(10)
|
(3)
|
10
|
10
|
20
|
3
|
(8)
|
(4)
|
(2)
|
10
|
8
|
4
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Cash from Investing Activities |
(70)
N/A
|
(70)
+0%
|
20
N/A
|
19
-2%
|
19
-3%
|
19
-2%
|
(11)
N/A
|
(5)
+51%
|
8
N/A
|
6
-15%
|
16
+150%
|
1
-94%
|
(9)
N/A
|
(4)
+61%
|
(2)
+43%
|
10
N/A
|
8
-20%
|
3
-57%
|
2
-43%
|
1
-68%
|
1
+9%
|
1
+4%
|
1
+1%
|
0
-86%
|
0
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
71
|
0
|
2
|
2
|
2
|
2
|
0
|
4
|
5
|
19
|
23
|
19
|
18
|
4
|
0
|
2
|
8
|
7
|
7
|
56
|
50
|
29
|
29
|
(9)
|
(9)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(4)
|
(15)
|
(13)
|
(12)
|
(11)
|
0
|
0
|
|
| Other |
0
|
(0)
|
60
|
60
|
60
|
60
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
21
|
20
|
21
|
21
|
|
| Cash from Financing Activities |
71
N/A
|
70
-1%
|
62
-13%
|
62
+0%
|
62
+0%
|
62
+1%
|
0
-100%
|
4
+3 331%
|
5
+19%
|
33
+530%
|
37
+12%
|
33
-12%
|
32
-3%
|
4
-87%
|
0
-93%
|
1
+348%
|
6
+343%
|
4
-27%
|
3
-31%
|
41
+1 308%
|
36
-11%
|
37
+4%
|
38
+2%
|
11
-71%
|
11
+2%
|
|
| Change in Cash | ||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
|
| Net Change in Cash |
1
N/A
|
0
-89%
|
64
+79 538%
|
57
-11%
|
52
-9%
|
46
-11%
|
(35)
N/A
|
(25)
+29%
|
(13)
+48%
|
14
N/A
|
26
+82%
|
5
-79%
|
(9)
N/A
|
(30)
-255%
|
(31)
-2%
|
(15)
+50%
|
(8)
+48%
|
(15)
-82%
|
(16)
-12%
|
14
N/A
|
2
-85%
|
1
-39%
|
2
+68%
|
(23)
N/A
|
(18)
+23%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-135%
|
(19)
-3 919%
|
(26)
-38%
|
(31)
-18%
|
(37)
-19%
|
(25)
+30%
|
(26)
-3%
|
(29)
-10%
|
(30)
-3%
|
(31)
-6%
|
(31)
+1%
|
(33)
-6%
|
(31)
+5%
|
(29)
+6%
|
(27)
+8%
|
(22)
+19%
|
(22)
-2%
|
(21)
+4%
|
(28)
-30%
|
(35)
-26%
|
(37)
-6%
|
(37)
0%
|
(34)
+7%
|
(29)
+15%
|
|