Aptorum Group Ltd
NASDAQ:APM
Cash Flow Statement
Cash Flow Statement
Aptorum Group Ltd
| Dec-2018 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
(15)
|
(7)
|
5
|
(5)
|
(27)
|
(13)
|
(12)
|
(15)
|
(4)
|
(0)
|
(4)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
5
|
(0)
|
(22)
|
(13)
|
10
|
(3)
|
(3)
|
2
|
(5)
|
(3)
|
3
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(0)
|
0
|
2
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
|
| Cash from Operating Activities |
(10)
N/A
|
(7)
+30%
|
(16)
-127%
|
(16)
+2%
|
(15)
+6%
|
(15)
-1%
|
(12)
+17%
|
(12)
+6%
|
(8)
+33%
|
(3)
+64%
|
(1)
+58%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Items |
0
|
1
|
2
|
21
|
17
|
(1)
|
3
|
0
|
1
|
0
|
0
|
|
| Cash from Investing Activities |
(6)
N/A
|
1
N/A
|
2
+104%
|
21
+1 038%
|
17
-21%
|
(1)
N/A
|
2
N/A
|
0
-88%
|
1
+116%
|
0
-80%
|
0
-53%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
11
|
9
|
18
|
12
|
5
|
1
|
0
|
2
|
2
|
0
|
0
|
|
| Net Issuance of Debt |
16
|
(4)
|
(4)
|
(1)
|
(2)
|
2
|
6
|
3
|
3
|
3
|
0
|
|
| Other |
(2)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
25
N/A
|
5
-81%
|
12
+150%
|
11
-14%
|
3
-74%
|
3
-2%
|
7
+144%
|
5
-31%
|
4
-11%
|
3
-27%
|
0
N/A
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
9
N/A
|
(1)
N/A
|
(2)
-43%
|
16
N/A
|
5
-71%
|
(13)
N/A
|
(3)
+75%
|
(7)
-107%
|
(3)
+55%
|
0
N/A
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(16)
N/A
|
(7)
+56%
|
(16)
-127%
|
(16)
+2%
|
(15)
+6%
|
(15)
-2%
|
(13)
+17%
|
(12)
+7%
|
(8)
+34%
|
(3)
+64%
|
(1)
+58%
|
|