Forte Biosciences Inc
F:37TA
Cash Flow Statement
Cash Flow Statement
Forte Biosciences Inc
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(19)
|
(17)
|
(20)
|
(23)
|
(27)
|
(30)
|
(32)
|
(33)
|
(35)
|
(36)
|
(37)
|
(39)
|
(43)
|
(50)
|
(40)
|
(49)
|
(53)
|
(54)
|
(73)
|
(64)
|
(48)
|
(66)
|
(53)
|
(46)
|
(49)
|
(20)
|
(23)
|
(22)
|
(19)
|
(17)
|
(12)
|
(14)
|
(18)
|
(24)
|
(30)
|
(31)
|
(32)
|
(36)
|
(34)
|
(35)
|
(44)
|
(42)
|
(52)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
4
|
2
|
3
|
5
|
7
|
6
|
6
|
6
|
8
|
6
|
4
|
2
|
1
|
1
|
2
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
2
|
3
|
1
|
2
|
3
|
3
|
4
|
5
|
5
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
7
|
8
|
8
|
9
|
9
|
10
|
10
|
8
|
36
|
33
|
32
|
32
|
2
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
2
|
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 |
1
|
1
|
2
|
1
|
2
|
1
|
1
|
2
|
1
|
2
|
3
|
3
|
0
|
3
|
0
|
6
|
4
|
(2)
|
1
|
(7)
|
(4)
|
(1)
|
(6)
|
(4)
|
(3)
|
(2)
|
2
|
1
|
(0)
|
(0)
|
(1)
|
2
|
3
|
5
|
5
|
(0)
|
(1)
|
2
|
1
|
2
|
6
|
(0)
|
2
|
|
| Cash from Operating Activities |
(17)
N/A
|
(15)
+7%
|
(18)
-16%
|
(21)
-19%
|
(24)
-13%
|
(27)
-12%
|
(29)
-8%
|
(30)
-2%
|
(31)
-5%
|
(31)
+1%
|
(30)
+3%
|
(31)
-5%
|
(36)
-17%
|
(40)
-9%
|
(32)
+20%
|
(34)
-9%
|
(39)
-14%
|
(47)
-19%
|
(60)
-29%
|
(59)
+2%
|
(44)
+25%
|
(30)
+32%
|
(25)
+16%
|
(18)
+27%
|
(20)
-6%
|
(20)
+0%
|
(17)
+13%
|
(17)
+1%
|
(15)
+12%
|
(12)
+18%
|
(9)
+26%
|
(8)
+8%
|
(11)
-39%
|
(16)
-36%
|
(23)
-46%
|
(29)
-27%
|
(30)
-5%
|
(31)
-3%
|
(30)
+3%
|
(31)
-3%
|
(34)
-12%
|
(38)
-11%
|
(44)
-16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(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 |
(1)
|
(3)
|
(17)
|
(25)
|
(15)
|
(8)
|
11
|
25
|
26
|
7
|
8
|
(27)
|
(34)
|
(22)
|
(32)
|
(2)
|
7
|
6
|
27
|
43
|
0
|
40
|
21
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
10
|
0
|
(36)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(3)
-159%
|
(17)
-465%
|
(25)
-47%
|
(16)
+37%
|
(8)
+50%
|
10
N/A
|
25
+137%
|
25
+3%
|
6
-75%
|
8
+18%
|
(28)
N/A
|
(35)
-27%
|
(24)
+33%
|
(33)
-41%
|
(4)
+87%
|
6
N/A
|
4
-22%
|
26
+491%
|
42
+64%
|
0
N/A
|
40
N/A
|
21
-48%
|
4
-83%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(10)
N/A
|
0
N/A
|
0
-22%
|
0
-21%
|
10
+26 946%
|
(0)
N/A
|
(36)
-156 391%
|
0
N/A
|
0
N/A
|
0
-18%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
20
|
18
|
4
|
33
|
22
|
19
|
33
|
3
|
3
|
92
|
92
|
89
|
89
|
1
|
1
|
29
|
31
|
37
|
37
|
8
|
7
|
24
|
24
|
67
|
67
|
43
|
43
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
25
|
25
|
25
|
25
|
(0)
|
53
|
53
|
128
|
130
|
|
| Net Issuance of Debt |
0
|
0
|
33
|
18
|
0
|
18
|
(15)
|
(0)
|
5
|
3
|
1
|
0
|
(7)
|
20
|
22
|
23
|
25
|
0
|
0
|
(23)
|
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
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(8)
|
(9)
|
|
| Cash from Financing Activities |
20
N/A
|
18
-10%
|
37
+105%
|
50
+34%
|
39
-23%
|
36
-7%
|
17
-53%
|
2
-86%
|
8
+237%
|
95
+1 109%
|
93
-2%
|
89
-4%
|
82
-8%
|
12
-86%
|
14
+15%
|
44
+218%
|
47
+8%
|
37
-22%
|
37
+0%
|
(15)
N/A
|
(17)
-12%
|
1
N/A
|
1
+16%
|
67
+5 906%
|
67
0%
|
43
-36%
|
42
0%
|
(0)
N/A
|
(0)
-150%
|
(0)
-80%
|
7
N/A
|
7
0%
|
7
+1%
|
7
+1%
|
25
+236%
|
25
0%
|
25
0%
|
25
+0%
|
(0)
N/A
|
52
N/A
|
50
-4%
|
120
+142%
|
121
+1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
(0)
N/A
|
3
N/A
|
4
+56%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(3)
-53%
|
2
N/A
|
71
+3 194%
|
71
0%
|
30
-57%
|
11
-64%
|
(52)
N/A
|
(51)
+0%
|
5
N/A
|
13
+171%
|
(6)
N/A
|
2
N/A
|
(32)
N/A
|
(25)
+22%
|
11
N/A
|
(3)
N/A
|
52
N/A
|
51
-2%
|
23
-54%
|
25
+11%
|
(17)
N/A
|
(15)
+12%
|
(12)
+17%
|
(2)
+87%
|
(1)
+42%
|
(4)
-339%
|
(18)
-339%
|
2
N/A
|
(4)
N/A
|
(5)
-38%
|
4
N/A
|
(30)
N/A
|
(15)
+51%
|
15
N/A
|
82
+432%
|
77
-6%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(17)
N/A
|
(15)
+8%
|
(18)
-16%
|
(21)
-19%
|
(24)
-13%
|
(27)
-12%
|
(30)
-9%
|
(30)
-2%
|
(32)
-5%
|
(31)
+2%
|
(30)
+3%
|
(32)
-6%
|
(37)
-17%
|
(41)
-11%
|
(34)
+18%
|
(36)
-9%
|
(41)
-13%
|
(48)
-17%
|
(61)
-27%
|
(60)
+3%
|
(44)
+26%
|
(30)
+32%
|
(25)
+16%
|
(18)
+27%
|
(20)
-6%
|
(20)
+0%
|
(17)
+13%
|
(17)
+1%
|
(15)
+12%
|
(12)
+18%
|
(9)
+26%
|
(8)
+8%
|
(11)
-39%
|
(16)
-36%
|
(23)
-46%
|
(29)
-27%
|
(30)
-5%
|
(31)
-3%
|
(30)
+4%
|
(31)
-3%
|
(35)
-12%
|
(38)
-11%
|
(44)
-16%
|
|