Senseonics Holdings Inc
F:6L6
Cash Flow Statement
Cash Flow Statement
Senseonics Holdings Inc
| 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 |
(0)
|
(0)
|
(30)
|
(41)
|
(53)
|
(64)
|
(44)
|
(46)
|
(46)
|
(53)
|
(59)
|
(68)
|
(88)
|
(103)
|
(94)
|
(101)
|
(100)
|
(87)
|
(116)
|
(129)
|
(105)
|
(109)
|
(175)
|
(382)
|
(555)
|
(489)
|
(302)
|
34
|
318
|
215
|
142
|
57
|
(68)
|
(32)
|
(60)
|
(81)
|
(80)
|
(80)
|
(79)
|
(74)
|
(68)
|
(64)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
2
|
3
|
3
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
9
|
9
|
9
|
9
|
9
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
2
|
3
|
4
|
3
|
3
|
4
|
4
|
5
|
10
|
22
|
31
|
10
|
4
|
(9)
|
(31)
|
(8)
|
2
|
(4)
|
16
|
93
|
319
|
490
|
423
|
247
|
(92)
|
(378)
|
(276)
|
(207)
|
(125)
|
(2)
|
(38)
|
(7)
|
16
|
16
|
16
|
16
|
16
|
15
|
11
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
7
|
7
|
7
|
5
|
3
|
5
|
5
|
8
|
8
|
7
|
7
|
7
|
7
|
5
|
5
|
4
|
3
|
4
|
4
|
5
|
5
|
5
|
4
|
|
| Change in Working Capital |
0
|
0
|
3
|
6
|
7
|
7
|
3
|
(0)
|
(3)
|
(1)
|
(1)
|
(7)
|
(6)
|
(12)
|
(7)
|
(3)
|
(9)
|
(8)
|
(13)
|
(9)
|
(8)
|
(2)
|
14
|
8
|
12
|
11
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
2
|
(1)
|
(3)
|
(4)
|
(7)
|
(1)
|
2
|
1
|
0
|
(3)
|
(4)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+17%
|
(25)
-127 225%
|
(33)
-29%
|
(43)
-30%
|
(53)
-24%
|
(38)
+29%
|
(42)
-11%
|
(45)
-6%
|
(50)
-11%
|
(56)
-12%
|
(65)
-16%
|
(72)
-11%
|
(83)
-16%
|
(91)
-9%
|
(100)
-11%
|
(116)
-16%
|
(125)
-8%
|
(136)
-9%
|
(135)
+1%
|
(116)
+14%
|
(94)
+19%
|
(67)
+28%
|
(55)
+19%
|
(52)
+5%
|
(53)
-1%
|
(56)
-7%
|
(60)
-7%
|
(60)
0%
|
(61)
-1%
|
(66)
-9%
|
(66)
+0%
|
(70)
-6%
|
(72)
-4%
|
(70)
+3%
|
(71)
-1%
|
(64)
+10%
|
(61)
+4%
|
(60)
+1%
|
(56)
+7%
|
(54)
+3%
|
(55)
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(9)
|
(7)
|
(2)
|
(8)
|
(14)
|
(13)
|
(2)
|
0
|
17
|
20
|
4
|
8
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
(145)
|
(155)
|
(149)
|
(129)
|
39
|
26
|
27
|
37
|
11
|
61
|
90
|
86
|
48
|
24
|
35
|
(16)
|
(44)
|
(28)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-19%
|
(1)
-133%
|
(10)
-1 655%
|
(8)
+21%
|
(2)
+68%
|
(8)
-236%
|
(14)
-69%
|
(13)
+6%
|
(2)
+83%
|
(0)
+95%
|
16
N/A
|
19
+19%
|
3
-86%
|
6
+135%
|
5
-26%
|
(1)
N/A
|
(1)
+37%
|
(0)
+26%
|
(0)
+44%
|
(0)
+34%
|
(0)
+49%
|
(145)
-157 858%
|
(155)
-7%
|
(149)
+4%
|
(129)
+13%
|
39
N/A
|
26
-33%
|
27
+4%
|
37
+38%
|
11
-71%
|
61
+472%
|
90
+47%
|
85
-5%
|
46
-46%
|
21
-53%
|
33
+54%
|
(18)
N/A
|
(44)
-146%
|
(28)
+35%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
11
|
52
|
56
|
56
|
46
|
5
|
41
|
67
|
67
|
67
|
177
|
151
|
152
|
151
|
2
|
28
|
30
|
30
|
30
|
3
|
1
|
177
|
27
|
27
|
228
|
(141)
|
9
|
36
|
47
|
54
|
61
|
34
|
22
|
7
|
0
|
4
|
19
|
45
|
117
|
114
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
4
|
5
|
10
|
15
|
11
|
10
|
5
|
49
|
46
|
43
|
43
|
(8)
|
(8)
|
68
|
75
|
29
|
52
|
(4)
|
(10)
|
38
|
18
|
(1)
|
(3)
|
(5)
|
(6)
|
(5)
|
(3)
|
(16)
|
(16)
|
1
|
1
|
27
|
27
|
10
|
10
|
(20)
|
(20)
|
(20)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(8)
|
(9)
|
(9)
|
(9)
|
(1)
|
0
|
201
|
201
|
(5)
|
0
|
(7)
|
(7)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
0
N/A
|
0
+100%
|
11
+35 510%
|
52
+383%
|
61
+18%
|
61
0%
|
55
-9%
|
19
-65%
|
50
+164%
|
77
+53%
|
72
-6%
|
116
+61%
|
222
+92%
|
194
-13%
|
192
-1%
|
140
-27%
|
(9)
N/A
|
94
N/A
|
96
+2%
|
51
-47%
|
73
+43%
|
(10)
N/A
|
(10)
+0%
|
215
N/A
|
246
+14%
|
227
-7%
|
220
-3%
|
49
-78%
|
(3)
N/A
|
24
N/A
|
42
+72%
|
35
-16%
|
42
+21%
|
32
-25%
|
20
-36%
|
31
+53%
|
25
-21%
|
12
-53%
|
27
+132%
|
23
-15%
|
95
+315%
|
91
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(15)
N/A
|
18
N/A
|
17
-6%
|
(2)
N/A
|
9
N/A
|
(26)
N/A
|
(3)
+89%
|
13
N/A
|
3
-77%
|
49
+1 483%
|
150
+206%
|
127
-15%
|
121
-5%
|
43
-65%
|
(119)
N/A
|
(26)
+78%
|
(41)
-54%
|
(85)
-108%
|
(44)
+49%
|
(104)
-138%
|
(78)
+25%
|
160
N/A
|
48
-70%
|
20
-59%
|
15
-23%
|
(140)
N/A
|
(24)
+83%
|
(11)
+56%
|
2
N/A
|
6
+160%
|
(17)
N/A
|
20
N/A
|
40
+97%
|
46
+15%
|
7
-86%
|
(28)
N/A
|
(1)
+97%
|
(51)
-6 328%
|
(3)
+93%
|
7
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+17%
|
(26)
-128 235%
|
(33)
-29%
|
(43)
-31%
|
(54)
-24%
|
(38)
+29%
|
(43)
-11%
|
(45)
-6%
|
(50)
-11%
|
(56)
-12%
|
(65)
-16%
|
(72)
-11%
|
(84)
-16%
|
(92)
-9%
|
(102)
-11%
|
(118)
-16%
|
(126)
-7%
|
(137)
-8%
|
(136)
+1%
|
(116)
+14%
|
(94)
+19%
|
(68)
+28%
|
(55)
+19%
|
(52)
+5%
|
(53)
-1%
|
(56)
-7%
|
(60)
-7%
|
(60)
0%
|
(61)
-1%
|
(67)
-9%
|
(66)
+1%
|
(70)
-6%
|
(73)
-4%
|
(71)
+3%
|
(71)
-1%
|
(66)
+7%
|
(64)
+4%
|
(63)
+2%
|
(59)
+6%
|
(55)
+7%
|
(56)
-2%
|
|