CanariaBio Inc
KOSDAQ:016790
Cash Flow Statement
Cash Flow Statement
CanariaBio Inc
| 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 |
(3 661)
|
(4 900)
|
(550)
|
(383)
|
2 354
|
2 632
|
3 245
|
2 486
|
1 865
|
117
|
128
|
(573)
|
(2 890)
|
873
|
(725)
|
415
|
(4)
|
(7 994)
|
(282 751)
|
(287 283)
|
(298 559)
|
(293 220)
|
(208 328)
|
(215 925)
|
(151 504)
|
(149 270)
|
28 441
|
43 034
|
(8 424)
|
(9 392)
|
|
| Depreciation & Amortization |
16
|
42
|
572
|
634
|
693
|
739
|
803
|
819
|
825
|
831
|
848
|
866
|
886
|
903
|
902
|
891
|
891
|
883
|
899
|
925
|
936
|
951
|
942
|
932
|
927
|
935
|
928
|
907
|
973
|
1 055
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 018
|
3 627
|
3 922
|
4 306
|
1 805
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1 151
|
1 119
|
2 370
|
2 917
|
1 239
|
1 190
|
1 135
|
1 703
|
1 035
|
3 742
|
5 014
|
4 529
|
6 603
|
1 440
|
89
|
558
|
650
|
6 936
|
280 484
|
283 041
|
291 819
|
287 219
|
206 012
|
205 512
|
(298 356)
|
(298 703)
|
(34 209)
|
(39 440)
|
454 796
|
455 365
|
|
| Cash Taxes Paid |
(184)
|
419
|
1 498
|
1 624
|
1 297
|
358
|
316
|
492
|
883
|
1 181
|
1 184
|
1 575
|
1 270
|
1 400
|
1 403
|
695
|
41
|
(427)
|
(377)
|
(300)
|
154
|
175
|
116
|
5
|
(200)
|
1 310
|
1 334
|
2 173
|
2 666
|
1 199
|
|
| Cash Interest Paid |
142
|
160
|
605
|
548
|
689
|
978
|
1 097
|
1 011
|
1 135
|
969
|
791
|
736
|
460
|
351
|
350
|
310
|
302
|
400
|
658
|
1 416
|
2 343
|
3 125
|
3 975
|
3 653
|
2 798
|
2 090
|
1 162
|
1 373
|
1 367
|
1 252
|
|
| Change in Working Capital |
(11 758)
|
(18 257)
|
(18 222)
|
(17 930)
|
(14 767)
|
(16 192)
|
(10 661)
|
(6 602)
|
(2 545)
|
1 612
|
7 218
|
7 871
|
9 895
|
18 350
|
5 010
|
2 616
|
(2 456)
|
(3 808)
|
(1 173)
|
(12 632)
|
(8 483)
|
(15 268)
|
(6 536)
|
4 899
|
443 371
|
442 243
|
5 701
|
3 026
|
(429 278)
|
(424 359)
|
|
| Cash from Operating Activities |
(14 253)
N/A
|
(21 995)
-54%
|
(15 829)
+28%
|
(14 761)
+7%
|
(10 479)
+29%
|
(11 631)
-11%
|
(5 478)
+53%
|
(1 595)
+71%
|
1 181
N/A
|
6 302
+434%
|
13 209
+110%
|
12 696
-4%
|
14 494
+14%
|
21 567
+49%
|
5 275
-76%
|
4 479
-15%
|
(918)
N/A
|
(3 983)
-334%
|
(2 541)
+36%
|
(15 950)
-528%
|
(14 287)
+10%
|
(20 318)
-42%
|
(7 910)
+61%
|
(4 582)
+42%
|
(5 562)
-21%
|
(4 795)
+14%
|
860
N/A
|
7 527
+775%
|
18 066
+140%
|
22 669
+25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(170)
|
(126)
|
(1 043)
|
(881)
|
(369)
|
(442)
|
(601)
|
(723)
|
(761)
|
(911)
|
(897)
|
(1 944)
|
(4 309)
|
(4 236)
|
(7 773)
|
(10 135)
|
(7 733)
|
(11 152)
|
(20 380)
|
(18 054)
|
(22 555)
|
(27 685)
|
(28 481)
|
(27 240)
|
(22 677)
|
(13 968)
|
(581)
|
(830)
|
(1 342)
|
(1 496)
|
|
| Other Items |
10 267
|
9 410
|
5 795
|
(4 443)
|
(662)
|
783
|
4 003
|
(5 037)
|
(14 320)
|
(6 538)
|
(8 295)
|
(1 974)
|
10 000
|
2 654
|
4 279
|
(4 388)
|
(8 270)
|
(5 140)
|
(22 772)
|
(3 888)
|
(1 261)
|
4 529
|
17 207
|
10 767
|
9 733
|
5 110
|
432
|
(1 742)
|
(5 631)
|
(7 533)
|
|
| Cash from Investing Activities |
10 097
N/A
|
9 284
-8%
|
4 752
-49%
|
(5 323)
N/A
|
(1 031)
+81%
|
341
N/A
|
3 402
+898%
|
(5 761)
N/A
|
(15 081)
-162%
|
(7 449)
+51%
|
(9 192)
-23%
|
(3 917)
+57%
|
5 691
N/A
|
(1 582)
N/A
|
(3 494)
-121%
|
(14 523)
-316%
|
(16 003)
-10%
|
(16 292)
-2%
|
(43 153)
-165%
|
(21 942)
+49%
|
(23 815)
-9%
|
(23 156)
+3%
|
(11 274)
+51%
|
(16 473)
-46%
|
(12 945)
+21%
|
(8 858)
+32%
|
(148)
+98%
|
(2 572)
-1 633%
|
(6 973)
-171%
|
(9 029)
-29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10 011
|
10 375
|
10 375
|
0
|
364
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50 370
|
100 440
|
0
|
0
|
0
|
5 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
963
|
5 257
|
43
|
11 286
|
5 563
|
11 580
|
1 577
|
6 550
|
16 486
|
2 390
|
836
|
(4 834)
|
(14 526)
|
(13 868)
|
(1 846)
|
11 533
|
16 122
|
(25 683)
|
(52 638)
|
(67 217)
|
(77 192)
|
(19 191)
|
14 919
|
12 402
|
21 783
|
9 097
|
(3 251)
|
(569)
|
(5 074)
|
(5 139)
|
|
| Cash Paid for Dividends |
(1 374)
|
(1 374)
|
(1 374)
|
0
|
(615)
|
(615)
|
(615)
|
0
|
(615)
|
(615)
|
(615)
|
0
|
(615)
|
(615)
|
(615)
|
0
|
(615)
|
(615)
|
(615)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
(364)
|
(364)
|
(409)
|
0
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44)
|
(141)
|
(143)
|
8 257
|
8 155
|
4 602
|
4 604
|
(3 796)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
10 973
N/A
|
15 267
+39%
|
8 680
-43%
|
19 878
+129%
|
4 948
-75%
|
10 965
+122%
|
962
-91%
|
5 980
+522%
|
15 871
+165%
|
1 775
-89%
|
221
-88%
|
(5 449)
N/A
|
(15 141)
-178%
|
(14 483)
+4%
|
(2 461)
+83%
|
10 918
N/A
|
15 507
+42%
|
24 028
+55%
|
47 047
+96%
|
32 464
-31%
|
31 505
-3%
|
39 034
+24%
|
24 521
-37%
|
22 006
-10%
|
22 987
+4%
|
10 447
-55%
|
(3 251)
N/A
|
(569)
+83%
|
(5 074)
-792%
|
(5 139)
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
1
|
32
|
(0)
|
55
|
(1)
|
(32)
|
0
|
8
|
20
|
20
|
18
|
9
|
(2)
|
(1)
|
|
| Net Change in Cash |
6 818
N/A
|
2 556
-63%
|
(2 397)
N/A
|
(206)
+91%
|
(6 563)
-3 086%
|
(325)
+95%
|
(1 114)
-243%
|
(1 376)
-24%
|
1 971
N/A
|
628
-68%
|
4 238
+575%
|
3 330
-21%
|
5 044
+52%
|
5 502
+9%
|
(680)
N/A
|
819
N/A
|
(1 414)
N/A
|
3 785
N/A
|
1 353
-64%
|
(5 373)
N/A
|
(6 598)
-23%
|
(4 472)
+32%
|
5 337
N/A
|
960
-82%
|
4 500
+369%
|
(3 186)
N/A
|
(2 521)
+21%
|
4 396
N/A
|
6 018
+37%
|
8 500
+41%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(14 423)
N/A
|
(22 121)
-53%
|
(16 872)
+24%
|
(15 642)
+7%
|
(10 848)
+31%
|
(12 073)
-11%
|
(6 079)
+50%
|
(2 318)
+62%
|
420
N/A
|
5 391
+1 184%
|
12 312
+128%
|
10 752
-13%
|
10 186
-5%
|
17 331
+70%
|
(2 498)
N/A
|
(5 656)
-126%
|
(8 651)
-53%
|
(15 135)
-75%
|
(22 921)
-51%
|
(34 004)
-48%
|
(36 841)
-8%
|
(48 003)
-30%
|
(36 391)
+24%
|
(31 822)
+13%
|
(28 240)
+11%
|
(18 762)
+34%
|
280
N/A
|
6 697
+2 294%
|
16 724
+150%
|
21 173
+27%
|
|