Algernon Pharmaceuticals Inc
CNSX:AGN
Cash Flow Statement
Cash Flow Statement
Algernon Pharmaceuticals Inc
| Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(9)
|
(12)
|
(13)
|
(10)
|
(8)
|
(6)
|
(5)
|
(4)
|
(6)
|
(7)
|
(6)
|
(6)
|
0
|
(5)
|
(5)
|
(3)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
4
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
2
|
3
|
3
|
3
|
2
|
1
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+25%
|
(1)
+11%
|
(1)
-9%
|
(1)
+30%
|
(1)
-62%
|
(1)
-31%
|
(2)
-23%
|
(2)
-11%
|
(2)
+8%
|
(2)
-18%
|
(4)
-89%
|
(7)
-80%
|
(10)
-46%
|
(11)
-11%
|
(10)
+4%
|
(8)
+24%
|
(4)
+48%
|
(3)
+23%
|
(2)
+28%
|
(3)
-29%
|
(4)
-39%
|
(4)
+10%
|
(3)
+5%
|
(3)
+26%
|
(2)
+30%
|
(2)
+11%
|
(3)
-66%
|
(3)
-2%
|
(3)
-7%
|
(3)
0%
|
(1)
+55%
|
(1)
+11%
|
(1)
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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 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
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-5%
|
0
-38%
|
0
-2%
|
(0)
N/A
|
(0)
-3%
|
(0)
+5%
|
(0)
-32%
|
(0)
+6%
|
(0)
-17%
|
(0)
-27%
|
(0)
+11%
|
(0)
-27%
|
(0)
-12%
|
(0)
+40%
|
(0)
-37%
|
(0)
+15%
|
(0)
+29%
|
(0)
-19%
|
(0)
+42%
|
(0)
+30%
|
(0)
-33%
|
2
N/A
|
2
+0%
|
0
N/A
|
2
N/A
|
0
-93%
|
0
-4%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
10
|
13
|
11
|
14
|
7
|
5
|
4
|
2
|
0
|
2
|
2
|
2
|
3
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
2
|
(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
|
0
N/A
|
0
N/A
|
0
+3%
|
0
+21%
|
1
+105%
|
1
-24%
|
1
-1%
|
1
-11%
|
2
+199%
|
3
+64%
|
12
+268%
|
13
+8%
|
11
-14%
|
12
+8%
|
5
-54%
|
4
-20%
|
4
+1%
|
2
-51%
|
(0)
N/A
|
2
N/A
|
2
+5%
|
2
-1%
|
3
+45%
|
1
-57%
|
1
-8%
|
2
+23%
|
1
-64%
|
1
+66%
|
1
+0%
|
1
-29%
|
1
-1%
|
1
-7%
|
1
+66%
|
|
| 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
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
(1)
-343%
|
(0)
+51%
|
(0)
+18%
|
(0)
+62%
|
0
N/A
|
(0)
N/A
|
(1)
-85%
|
(1)
-33%
|
0
N/A
|
1
+425%
|
8
+591%
|
6
-25%
|
1
-82%
|
1
-20%
|
(5)
N/A
|
(4)
+27%
|
0
N/A
|
(1)
N/A
|
(2)
-96%
|
(1)
+58%
|
(2)
-100%
|
(2)
+21%
|
(0)
+72%
|
(1)
-193%
|
(1)
+52%
|
(0)
+77%
|
0
N/A
|
0
+169%
|
0
-40%
|
0
-94%
|
(1)
N/A
|
(0)
+19%
|
(0)
+65%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+28%
|
(1)
+9%
|
(1)
+10%
|
(1)
+20%
|
(1)
-62%
|
(1)
-32%
|
(2)
-27%
|
(2)
-11%
|
(2)
+7%
|
(2)
-18%
|
(4)
-85%
|
(7)
-79%
|
(10)
-45%
|
(11)
-11%
|
(10)
+4%
|
(8)
+23%
|
(4)
+47%
|
(3)
+22%
|
(2)
+29%
|
(3)
-29%
|
(4)
-37%
|
(4)
+11%
|
(4)
+5%
|
(3)
+27%
|
(2)
+30%
|
(2)
+10%
|
(3)
-64%
|
(3)
-3%
|
(3)
-4%
|
(3)
-3%
|
(1)
+55%
|
(1)
+12%
|
(1)
-7%
|
|