Novan Inc
F:6LUA
Cash Flow Statement
Cash Flow Statement
Novan 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
(22)
|
(21)
|
(28)
|
(34)
|
(46)
|
(58)
|
(60)
|
(60)
|
(52)
|
(42)
|
(37)
|
(31)
|
(29)
|
(28)
|
(13)
|
(14)
|
(25)
|
(26)
|
(31)
|
(30)
|
(20)
|
(20)
|
(29)
|
(32)
|
(30)
|
(28)
|
(30)
|
(34)
|
(37)
|
(37)
|
(31)
|
(32)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
|
| 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
|
|
| Other Non-Cash Items |
2
|
1
|
3
|
2
|
2
|
2
|
1
|
3
|
3
|
4
|
4
|
(0)
|
(1)
|
(3)
|
(14)
|
(11)
|
1
|
1
|
2
|
2
|
(6)
|
(4)
|
6
|
7
|
2
|
0
|
0
|
(0)
|
1
|
(2)
|
(3)
|
(3)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Change in Working Capital |
2
|
2
|
2
|
4
|
8
|
14
|
8
|
13
|
6
|
(2)
|
2
|
(6)
|
(4)
|
(3)
|
(3)
|
3
|
10
|
8
|
7
|
1
|
(9)
|
(9)
|
(9)
|
(7)
|
(0)
|
2
|
4
|
18
|
11
|
8
|
1
|
(5)
|
|
| Cash from Operating Activities |
(18)
N/A
|
(17)
+2%
|
(22)
-29%
|
(27)
-22%
|
(36)
-31%
|
(41)
-14%
|
(49)
-21%
|
(44)
+11%
|
(41)
+5%
|
(38)
+7%
|
(30)
+22%
|
(36)
-19%
|
(32)
+10%
|
(33)
-3%
|
(29)
+13%
|
(21)
+26%
|
(13)
+38%
|
(15)
-16%
|
(20)
-31%
|
(25)
-27%
|
(33)
-30%
|
(30)
+7%
|
(31)
-2%
|
(32)
-4%
|
(28)
+12%
|
(25)
+11%
|
(25)
+2%
|
(15)
+38%
|
(24)
-57%
|
(29)
-18%
|
(31)
-8%
|
(36)
-16%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(9)
|
(9)
|
(9)
|
(8)
|
(4)
|
(3)
|
|
| Other Items |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
(10)
|
(10)
|
(14)
|
(15)
|
(3)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+12%
|
(2)
-33%
|
(2)
-8%
|
(3)
-69%
|
(4)
-21%
|
(6)
-48%
|
(6)
0%
|
(5)
+21%
|
(5)
+8%
|
(2)
+53%
|
(2)
+21%
|
(1)
+20%
|
(1)
+14%
|
(1)
+9%
|
(1)
+11%
|
(1)
+22%
|
(0)
+63%
|
(0)
-56%
|
(1)
-76%
|
(1)
+1%
|
(0)
+36%
|
(0)
+72%
|
(1)
-454%
|
(3)
-261%
|
(4)
-36%
|
(8)
-113%
|
(20)
-159%
|
(20)
+0%
|
(22)
-12%
|
(19)
+14%
|
(6)
+68%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
47
|
37
|
68
|
33
|
33
|
81
|
48
|
48
|
48
|
0
|
0
|
36
|
36
|
36
|
36
|
0
|
0
|
0
|
1
|
17
|
36
|
51
|
52
|
43
|
61
|
46
|
44
|
38
|
16
|
16
|
16
|
22
|
|
| Net Issuance of Debt |
4
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
8
|
|
| Cash Paid for Dividends |
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
|
(5)
|
(6)
|
(6)
|
(7)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
25
|
25
|
25
|
25
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(10)
|
(10)
|
0
|
|
| Cash from Financing Activities |
50
N/A
|
37
-26%
|
62
+68%
|
27
-56%
|
27
-2%
|
74
+178%
|
44
-40%
|
45
+2%
|
46
+1%
|
(2)
N/A
|
(0)
+95%
|
35
N/A
|
35
0%
|
35
N/A
|
35
+0%
|
0
N/A
|
25
N/A
|
25
+1%
|
26
+2%
|
42
+61%
|
37
-12%
|
51
+40%
|
53
+3%
|
44
-17%
|
61
+40%
|
46
-25%
|
44
-4%
|
38
-14%
|
15
-60%
|
5
-65%
|
16
+197%
|
20
+22%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Net Change in Cash |
31
N/A
|
18
-41%
|
38
+107%
|
(2)
N/A
|
(12)
-514%
|
29
N/A
|
(11)
N/A
|
(5)
+58%
|
(1)
+89%
|
(45)
-8 334%
|
(32)
+28%
|
(2)
+94%
|
2
N/A
|
1
-37%
|
6
+372%
|
(22)
N/A
|
11
N/A
|
10
-13%
|
6
-44%
|
16
+185%
|
3
-80%
|
21
+538%
|
22
+5%
|
11
-50%
|
30
+180%
|
17
-43%
|
12
-32%
|
3
-75%
|
(28)
N/A
|
(45)
-58%
|
(34)
+25%
|
(22)
+34%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(19)
N/A
|
(19)
+3%
|
(23)
-26%
|
(29)
-22%
|
(38)
-35%
|
(44)
-15%
|
(55)
-25%
|
(50)
+10%
|
(46)
+7%
|
(43)
+7%
|
(32)
+25%
|
(37)
-16%
|
(33)
+10%
|
(34)
-2%
|
(30)
+13%
|
(22)
+26%
|
(14)
+38%
|
(15)
-12%
|
(20)
-31%
|
(26)
-28%
|
(33)
-29%
|
(31)
+7%
|
(32)
-2%
|
(33)
-5%
|
(31)
+6%
|
(30)
+4%
|
(34)
-13%
|
(24)
+28%
|
(33)
-36%
|
(36)
-9%
|
(35)
+3%
|
(39)
-12%
|
|