E-Therapeutics PLC
LSE:ETX
Cash Flow Statement
Cash Flow Statement
E-Therapeutics PLC
| Jul-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Jan-2013 | Jul-2013 | Jan-2014 | Jul-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(8)
|
(9)
|
(12)
|
(13)
|
(8)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(8)
|
(9)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Cash Taxes Paid |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Cash Interest 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
|
|
| Change in Working Capital |
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
(0)
|
0
|
4
|
2
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
|
| Cash from Operating Activities |
(3)
N/A
|
(2)
+40%
|
(2)
-10%
|
(2)
+2%
|
(2)
-2%
|
(2)
-12%
|
(3)
-42%
|
(3)
-19%
|
(4)
-11%
|
(4)
-16%
|
(5)
-29%
|
(6)
-7%
|
(9)
-56%
|
(10)
-10%
|
(7)
+30%
|
(9)
-32%
|
(9)
-1%
|
(9)
-2%
|
(7)
+24%
|
(4)
+39%
|
(5)
-9%
|
(4)
+23%
|
(2)
+34%
|
(2)
+17%
|
(3)
-61%
|
(3)
-3%
|
(5)
-34%
|
(8)
-73%
|
(9)
-21%
|
(8)
+15%
|
|
| 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)
|
|
| Other Items |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(6)
|
(8)
|
0
|
2
|
(35)
|
(30)
|
14
|
5
|
1
|
14
|
17
|
8
|
5
|
7
|
3
|
3
|
2
|
0
|
0
|
(5)
|
(5)
|
(9)
|
6
|
16
|
|
| Cash from Investing Activities |
0
N/A
|
(0)
N/A
|
(0)
-133%
|
(0)
-200%
|
(0)
-24%
|
(0)
+54%
|
(6)
-4 958%
|
(8)
-30%
|
(0)
+97%
|
2
N/A
|
(35)
N/A
|
(31)
+12%
|
14
N/A
|
5
-65%
|
1
-77%
|
14
+1 179%
|
16
+20%
|
8
-54%
|
5
-38%
|
7
+49%
|
3
-64%
|
2
-1%
|
2
-19%
|
(0)
N/A
|
(0)
-2 600%
|
(5)
-18 670%
|
(5)
+0%
|
(10)
-96%
|
5
N/A
|
15
+205%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
0
|
1
|
3
|
2
|
0
|
18
|
18
|
0
|
0
|
39
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
13
|
21
|
22
|
0
|
13
|
|
| Net Issuance of Debt |
0
|
0
|
1
|
1
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
|
| Other |
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 from Financing Activities |
2
N/A
|
0
N/A
|
2
N/A
|
4
+118%
|
2
-44%
|
0
-97%
|
16
+20 238%
|
16
+1%
|
0
-99%
|
0
-83%
|
39
+194 950%
|
39
+0%
|
0
-100%
|
0
-23%
|
0
-48%
|
0
-70%
|
0
-17%
|
0
+30%
|
0
-54%
|
0
+100%
|
0
N/A
|
0
-8%
|
(0)
N/A
|
(0)
-192%
|
13
N/A
|
13
-4%
|
21
+67%
|
22
+6%
|
1
-97%
|
13
+1 807%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(2)
-772%
|
0
N/A
|
2
+974%
|
0
-82%
|
(2)
N/A
|
7
N/A
|
5
-30%
|
(4)
N/A
|
(2)
+48%
|
(1)
+36%
|
3
N/A
|
5
+75%
|
(5)
N/A
|
(6)
-15%
|
5
N/A
|
7
+59%
|
(2)
N/A
|
(2)
-32%
|
3
N/A
|
(2)
N/A
|
(1)
+48%
|
(0)
+64%
|
(2)
-380%
|
10
N/A
|
4
-58%
|
12
+176%
|
5
-60%
|
(4)
N/A
|
20
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(2)
+40%
|
(2)
-9%
|
(2)
N/A
|
(2)
-6%
|
(2)
-9%
|
(3)
-39%
|
(4)
-23%
|
(4)
-12%
|
(4)
-12%
|
(6)
-26%
|
(6)
-6%
|
(9)
-54%
|
(10)
-11%
|
(7)
+29%
|
(9)
-31%
|
(9)
-1%
|
(10)
-2%
|
(7)
+24%
|
(4)
+39%
|
(5)
-9%
|
(4)
+23%
|
(2)
+35%
|
(2)
+16%
|
(3)
-62%
|
(3)
-4%
|
(5)
-34%
|
(9)
-90%
|
(11)
-20%
|
(8)
+22%
|
|