Albireo Pharma Inc
F:BDQM
Cash Flow Statement
Cash Flow Statement
Albireo Pharma Inc
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(20)
|
(21)
|
(24)
|
(19)
|
(18)
|
(19)
|
(13)
|
(14)
|
(16)
|
(15)
|
(18)
|
(19)
|
(17)
|
(19)
|
(15)
|
(14)
|
(27)
|
(28)
|
(31)
|
(36)
|
(24)
|
(19)
|
(28)
|
(35)
|
(46)
|
(61)
|
(63)
|
(71)
|
(63)
|
(78)
|
(82)
|
(90)
|
(108)
|
(120)
|
(136)
|
(48)
|
(34)
|
(33)
|
(36)
|
(131)
|
|
| Depreciation & Amortization |
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
5
|
6
|
6
|
7
|
(1)
|
0
|
8
|
10
|
17
|
21
|
18
|
24
|
20
|
24
|
18
|
14
|
11
|
13
|
19
|
(75)
|
(64)
|
(63)
|
(61)
|
36
|
|
| 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
|
|
| Cash Interest Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(2)
|
2
|
(1)
|
(2)
|
(1)
|
(8)
|
(6)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
5
|
(1)
|
(1)
|
1
|
(2)
|
1
|
0
|
0
|
2
|
(1)
|
(1)
|
(3)
|
(10)
|
(9)
|
(10)
|
(9)
|
(5)
|
(5)
|
(4)
|
1
|
(10)
|
(12)
|
(16)
|
(20)
|
|
| Cash from Operating Activities |
(18)
N/A
|
(20)
-15%
|
(20)
0%
|
(19)
+9%
|
(18)
+1%
|
(19)
-1%
|
(19)
-1%
|
(19)
+1%
|
(20)
-5%
|
(17)
+15%
|
(18)
-9%
|
(18)
-1%
|
(17)
+9%
|
(17)
-1%
|
(14)
+18%
|
(13)
+9%
|
(17)
-39%
|
(22)
-27%
|
(26)
-15%
|
(28)
-11%
|
(28)
+3%
|
(18)
+35%
|
(20)
-10%
|
(25)
-26%
|
(27)
-8%
|
(41)
-55%
|
(47)
-13%
|
(51)
-8%
|
(53)
-5%
|
(63)
-19%
|
(73)
-16%
|
(85)
-16%
|
(101)
-19%
|
(112)
-11%
|
(120)
-8%
|
(122)
-1%
|
(108)
+12%
|
(108)
-1%
|
(113)
-5%
|
(115)
-2%
|
|
| 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)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
5
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
103
|
103
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+7%
|
(0)
-7%
|
(0)
+20%
|
(0)
+67%
|
(0)
-50%
|
(0)
N/A
|
(0)
+17%
|
(0)
+20%
|
(0)
N/A
|
(0)
-75%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+59%
|
0
-13%
|
26
+6 370%
|
26
-1%
|
25
-1%
|
25
0%
|
4
-83%
|
4
+1%
|
4
+1%
|
4
+1%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-30%
|
(1)
-4%
|
0
N/A
|
(0)
N/A
|
(0)
+52%
|
(0)
+20%
|
0
N/A
|
(0)
N/A
|
103
N/A
|
103
N/A
|
103
0%
|
102
0%
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
18
|
19
|
19
|
19
|
1
|
0
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
0
|
10
|
0
|
58
|
59
|
49
|
143
|
95
|
95
|
95
|
2
|
22
|
22
|
24
|
65
|
45
|
197
|
196
|
153
|
154
|
3
|
3
|
7
|
7
|
27
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
9
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(11)
|
|
| Other |
0
|
2
|
1
|
0
|
0
|
0
|
0
|
4
|
4
|
6
|
38
|
2
|
2
|
0
|
(32)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
45
|
45
|
45
|
45
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
|
| Cash from Financing Activities |
17
N/A
|
19
+9%
|
19
+3%
|
19
+1%
|
19
N/A
|
19
+0%
|
1
-95%
|
4
+251%
|
4
+16%
|
6
+37%
|
38
+568%
|
34
-9%
|
34
-2%
|
32
-5%
|
(0)
N/A
|
(0)
N/A
|
8
N/A
|
7
-10%
|
55
+700%
|
54
-1%
|
46
-15%
|
185
+304%
|
138
-26%
|
138
+0%
|
139
+1%
|
2
-99%
|
22
+1 153%
|
22
-1%
|
24
+6%
|
65
+178%
|
69
+5%
|
221
+221%
|
220
0%
|
178
-19%
|
154
-13%
|
3
-98%
|
3
-3%
|
7
+144%
|
7
+9%
|
128
+1 651%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Net Change in Cash |
(1)
N/A
|
(2)
-152%
|
(1)
+32%
|
1
N/A
|
1
+32%
|
1
-18%
|
(18)
N/A
|
(15)
+15%
|
(16)
-2%
|
(11)
+29%
|
20
N/A
|
16
-18%
|
17
+6%
|
16
-9%
|
(13)
N/A
|
(12)
+9%
|
17
N/A
|
10
-38%
|
55
+437%
|
52
-6%
|
23
-55%
|
173
+642%
|
121
-30%
|
117
-3%
|
111
-5%
|
(43)
N/A
|
(26)
+40%
|
(31)
-21%
|
(32)
-4%
|
0
N/A
|
(6)
N/A
|
136
N/A
|
119
-12%
|
67
-44%
|
34
-49%
|
(16)
N/A
|
(3)
+80%
|
(0)
+87%
|
(5)
-1 175%
|
10
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(21)
-15%
|
(21)
0%
|
(19)
+9%
|
(18)
+1%
|
(19)
-1%
|
(19)
-1%
|
(19)
+1%
|
(20)
-5%
|
(17)
+15%
|
(18)
-9%
|
(18)
0%
|
(17)
+9%
|
(17)
-1%
|
(14)
+18%
|
(13)
+9%
|
(17)
-39%
|
(22)
-28%
|
(26)
-15%
|
(29)
-11%
|
(28)
+3%
|
(18)
+35%
|
(20)
-9%
|
(25)
-26%
|
(27)
-8%
|
(41)
-54%
|
(47)
-14%
|
(51)
-8%
|
(53)
-5%
|
(63)
-18%
|
(73)
-16%
|
(85)
-16%
|
(101)
-18%
|
(112)
-11%
|
(121)
-8%
|
(122)
-1%
|
(108)
+12%
|
(109)
-1%
|
(114)
-5%
|
(116)
-2%
|
|