Apollo Endosurgery Inc
F:HQ8F
Cash Flow Statement
Cash Flow Statement
Apollo Endosurgery 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 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(5)
|
(5)
|
(7)
|
(7)
|
(9)
|
(11)
|
(12)
|
(17)
|
(16)
|
(15)
|
(14)
|
(27)
|
(31)
|
(38)
|
(41)
|
(41)
|
(43)
|
(41)
|
(40)
|
(27)
|
(27)
|
(30)
|
(35)
|
(46)
|
(40)
|
(40)
|
(39)
|
(27)
|
(35)
|
(32)
|
(26)
|
(23)
|
(17)
|
(14)
|
(18)
|
(25)
|
(28)
|
(36)
|
(41)
|
(40)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
10
|
12
|
15
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
8
|
7
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
(2)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
7
|
9
|
15
|
15
|
18
|
17
|
12
|
11
|
2
|
2
|
3
|
4
|
12
|
6
|
6
|
6
|
(3)
|
6
|
6
|
5
|
6
|
3
|
1
|
3
|
6
|
7
|
13
|
17
|
13
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
2
|
4
|
6
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
7
|
6
|
6
|
6
|
3
|
|
| Change in Working Capital |
(3)
|
(3)
|
(5)
|
(5)
|
(7)
|
(5)
|
(3)
|
(4)
|
1
|
0
|
(0)
|
2
|
(3)
|
(5)
|
(3)
|
(2)
|
1
|
6
|
6
|
3
|
2
|
(1)
|
(7)
|
(2)
|
2
|
4
|
8
|
4
|
1
|
(1)
|
(4)
|
(8)
|
(8)
|
(9)
|
(5)
|
(1)
|
1
|
(1)
|
(3)
|
(4)
|
(7)
|
|
| Cash from Operating Activities |
(8)
N/A
|
(8)
+9%
|
(11)
-46%
|
(11)
-3%
|
(13)
-16%
|
(13)
+1%
|
(13)
0%
|
(16)
-22%
|
(15)
+5%
|
(16)
-4%
|
(16)
+2%
|
(12)
+24%
|
(16)
-35%
|
(16)
-1%
|
(14)
+16%
|
(14)
-1%
|
(13)
+6%
|
(12)
+10%
|
(14)
-18%
|
(16)
-17%
|
(13)
+17%
|
(17)
-24%
|
(24)
-45%
|
(23)
+6%
|
(23)
-2%
|
(22)
+3%
|
(20)
+13%
|
(23)
-18%
|
(26)
-11%
|
(26)
-1%
|
(26)
-1%
|
(25)
+6%
|
(21)
+16%
|
(19)
+9%
|
(14)
+26%
|
(13)
+7%
|
(14)
-12%
|
(19)
-30%
|
(23)
-21%
|
(25)
-11%
|
(31)
-24%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(7)
|
(7)
|
(8)
|
(8)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| 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
|
10
|
0
|
10
|
10
|
2
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-6%
|
(0)
N/A
|
(0)
+3%
|
(0)
-11%
|
(0)
-26%
|
(0)
+4%
|
(0)
-4%
|
(1)
-10%
|
(0)
+17%
|
(0)
+9%
|
(0)
+12%
|
(7)
-1 825%
|
(8)
-10%
|
(8)
-7%
|
(8)
-2%
|
(2)
+74%
|
(2)
+17%
|
(2)
-20%
|
(2)
-3%
|
(2)
+4%
|
(3)
-40%
|
(3)
+11%
|
(3)
-20%
|
7
N/A
|
8
+16%
|
9
+4%
|
9
+8%
|
1
-89%
|
1
-13%
|
1
+16%
|
1
+8%
|
1
+22%
|
1
+1%
|
1
-17%
|
1
-17%
|
2
+63%
|
1
-16%
|
1
-14%
|
0
-74%
|
(3)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
19
|
11
|
11
|
11
|
1
|
9
|
10
|
22
|
21
|
13
|
14
|
3
|
0
|
0
|
(2)
|
(3)
|
29
|
29
|
29
|
63
|
34
|
34
|
56
|
23
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
23
|
24
|
2
|
72
|
72
|
71
|
70
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
34
|
34
|
34
|
(11)
|
(18)
|
(18)
|
(18)
|
(7)
|
0
|
0
|
(3)
|
(13)
|
1
|
1
|
23
|
33
|
20
|
23
|
3
|
3
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
(6)
|
(6)
|
(5)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
19
N/A
|
11
-44%
|
11
0%
|
11
N/A
|
1
-93%
|
9
+1 087%
|
10
+13%
|
22
+113%
|
21
-4%
|
13
-39%
|
14
+5%
|
3
-76%
|
33
+927%
|
33
0%
|
27
-20%
|
25
-5%
|
13
-50%
|
6
-56%
|
11
+90%
|
44
+317%
|
27
-40%
|
33
+25%
|
56
+67%
|
20
-65%
|
10
-51%
|
22
+128%
|
(0)
N/A
|
21
N/A
|
31
+48%
|
18
-41%
|
21
+16%
|
26
+23%
|
26
0%
|
26
+1%
|
24
-7%
|
2
-91%
|
68
+3 067%
|
68
0%
|
66
-2%
|
65
-2%
|
0
-99%
|
|
| 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
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
|
| Net Change in Cash |
10
N/A
|
3
-73%
|
(1)
N/A
|
(1)
-51%
|
(13)
-1 072%
|
(4)
+65%
|
(3)
+26%
|
6
N/A
|
5
-3%
|
(3)
N/A
|
(2)
+30%
|
(9)
-271%
|
10
N/A
|
9
-9%
|
5
-50%
|
3
-37%
|
(3)
N/A
|
(8)
-209%
|
(5)
+32%
|
26
N/A
|
11
-56%
|
14
+23%
|
29
+108%
|
(6)
N/A
|
(6)
-6%
|
8
N/A
|
(12)
N/A
|
7
N/A
|
6
-9%
|
(7)
N/A
|
(4)
+40%
|
2
N/A
|
6
+183%
|
9
+37%
|
12
+34%
|
(10)
N/A
|
55
N/A
|
50
-8%
|
45
-11%
|
39
-11%
|
(34)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(8)
+9%
|
(11)
-44%
|
(12)
-3%
|
(14)
-16%
|
(14)
0%
|
(14)
0%
|
(16)
-21%
|
(16)
+4%
|
(16)
-3%
|
(16)
+2%
|
(12)
+23%
|
(23)
-86%
|
(24)
-4%
|
(22)
+9%
|
(22)
-1%
|
(15)
+30%
|
(14)
+11%
|
(16)
-18%
|
(18)
-15%
|
(15)
+16%
|
(20)
-27%
|
(27)
-36%
|
(26)
+3%
|
(26)
-1%
|
(24)
+7%
|
(21)
+13%
|
(24)
-14%
|
(27)
-11%
|
(27)
-1%
|
(27)
-1%
|
(26)
+6%
|
(21)
+16%
|
(19)
+9%
|
(15)
+24%
|
(14)
+6%
|
(16)
-14%
|
(21)
-29%
|
(25)
-20%
|
(28)
-13%
|
(34)
-21%
|
|