Precision Biosensor Inc
KOSDAQ:335810
Cash Flow Statement
Cash Flow Statement
Precision Biosensor Inc
| 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 |
(6 206)
|
(4 953)
|
(5 918)
|
(2 215)
|
(2 245)
|
(4 152)
|
(3 308)
|
(4 733)
|
(6 270)
|
(6 806)
|
(7 016)
|
(5 056)
|
(4 231)
|
(4 490)
|
(5 838)
|
(6 806)
|
(8 009)
|
(7 305)
|
(7 643)
|
(8 905)
|
(7 876)
|
|
| Depreciation & Amortization |
666
|
771
|
947
|
725
|
1 038
|
1 179
|
1 453
|
1 810
|
2 020
|
2 282
|
2 595
|
2 803
|
2 982
|
3 145
|
3 240
|
3 325
|
3 461
|
3 590
|
3 722
|
3 873
|
3 976
|
|
| Stock-Based Compensation |
0
|
3
|
0
|
0
|
25
|
74
|
0
|
0
|
65
|
150
|
0
|
0
|
70
|
155
|
113
|
127
|
117
|
47
|
18
|
40
|
48
|
|
| Other Non-Cash Items |
3 959
|
3 666
|
3 686
|
0
|
(5)
|
527
|
886
|
2 843
|
3 460
|
3 407
|
3 412
|
1 687
|
1 224
|
1 180
|
710
|
1 161
|
2 523
|
2 838
|
3 753
|
4 697
|
4 002
|
|
| Cash Taxes Paid |
15
|
133
|
133
|
43
|
35
|
(19)
|
(16)
|
80
|
99
|
56
|
58
|
(59)
|
(65)
|
(79)
|
(75)
|
13
|
11
|
17
|
50
|
52
|
42
|
|
| Cash Interest Paid |
0
|
1
|
11
|
0
|
0
|
17
|
38
|
76
|
148
|
154
|
237
|
300
|
331
|
429
|
457
|
486
|
511
|
518
|
513
|
502
|
492
|
|
| Change in Working Capital |
(3 403)
|
(4 373)
|
(5 487)
|
(2 098)
|
(2 798)
|
(2 128)
|
(2 727)
|
(5 860)
|
(4 211)
|
(1 459)
|
(448)
|
1 782
|
935
|
(1 788)
|
(269)
|
(380)
|
369
|
(566)
|
(1 568)
|
(1 669)
|
(1 638)
|
|
| Cash from Operating Activities |
(4 985)
N/A
|
(4 890)
+2%
|
(6 771)
-38%
|
(3 588)
+47%
|
(4 011)
-12%
|
(4 575)
-14%
|
(3 696)
+19%
|
(5 940)
-61%
|
(5 001)
+16%
|
(2 576)
+48%
|
(1 457)
+43%
|
1 216
N/A
|
910
-25%
|
(1 953)
N/A
|
(2 157)
-10%
|
(2 700)
-25%
|
(1 656)
+39%
|
(1 444)
+13%
|
(1 736)
-20%
|
(2 005)
-16%
|
(1 536)
+23%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(343)
|
(2 110)
|
(5 059)
|
(8 654)
|
(9 920)
|
(9 177)
|
(10 329)
|
(9 168)
|
(10 859)
|
(14 927)
|
(12 504)
|
(11 246)
|
(11 875)
|
(7 053)
|
(5 404)
|
(4 133)
|
(451)
|
(65)
|
(55)
|
(64)
|
(79)
|
|
| Other Items |
4 736
|
8 671
|
(3 383)
|
(6 728)
|
(5 806)
|
(20 001)
|
(1 981)
|
(3 218)
|
(4 917)
|
15 069
|
6 103
|
7 430
|
11 167
|
(2 878)
|
4 644
|
4 542
|
559
|
5 641
|
2 303
|
2 387
|
2 322
|
|
| Cash from Investing Activities |
4 393
N/A
|
6 560
+49%
|
(8 442)
N/A
|
(15 382)
-82%
|
(15 726)
-2%
|
(29 178)
-86%
|
(12 310)
+58%
|
(12 386)
-1%
|
(15 776)
-27%
|
142
N/A
|
(6 400)
N/A
|
(3 816)
+40%
|
(709)
+81%
|
(9 931)
-1 301%
|
(761)
+92%
|
408
N/A
|
108
-74%
|
5 576
+5 087%
|
2 248
-60%
|
2 324
+3%
|
2 243
-3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
955
|
19 588
|
0
|
19 797
|
19 017
|
635
|
1 584
|
1 416
|
1 416
|
1 243
|
0
|
214
|
214
|
136
|
136
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(33)
|
467
|
2 541
|
2 586
|
2 334
|
16 810
|
15 218
|
16 398
|
18 056
|
2 966
|
2 312
|
1 040
|
774
|
6 585
|
2 262
|
2 265
|
786
|
(5 012)
|
(686)
|
(707)
|
(758)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
22
|
|
| Cash from Financing Activities |
922
N/A
|
20 054
+2 075%
|
22 129
+10%
|
22 383
+1%
|
21 351
-5%
|
17 445
-18%
|
16 803
-4%
|
17 814
+6%
|
19 472
+9%
|
4 209
-78%
|
2 606
-38%
|
1 254
-52%
|
988
-21%
|
6 721
+581%
|
2 398
-64%
|
2 265
-6%
|
786
-65%
|
(5 012)
N/A
|
(686)
+86%
|
(685)
+0%
|
(736)
-7%
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(230)
|
(203)
|
(98)
|
(53)
|
217
|
479
|
499
|
238
|
212
|
(54)
|
(107)
|
32
|
93
|
120
|
(66)
|
176
|
70
|
(58)
|
110
|
|
| Net Change in Cash |
330
N/A
|
21 725
+6 483%
|
6 686
-69%
|
3 210
-52%
|
1 517
-53%
|
(16 361)
N/A
|
1 014
N/A
|
(32)
N/A
|
(806)
-2 434%
|
2 013
N/A
|
(5 040)
N/A
|
(1 400)
+72%
|
1 082
N/A
|
(5 130)
N/A
|
(426)
+92%
|
94
N/A
|
(829)
N/A
|
(704)
+15%
|
(104)
+85%
|
(425)
-309%
|
81
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
(5 328)
N/A
|
(7 000)
-31%
|
(11 830)
-69%
|
(12 241)
-3%
|
(13 931)
-14%
|
(13 752)
+1%
|
(14 024)
-2%
|
(15 108)
-8%
|
(15 860)
-5%
|
(17 503)
-10%
|
(13 960)
+20%
|
(10 030)
+28%
|
(10 966)
-9%
|
(9 006)
+18%
|
(7 561)
+16%
|
(6 833)
+10%
|
(2 107)
+69%
|
(1 509)
+28%
|
(1 791)
-19%
|
(2 069)
-16%
|
(1 615)
+22%
|
|