Ardelyx Inc
NASDAQ:ARDX
Cash Flow Statement
Cash Flow Statement
Ardelyx Inc
| 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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(7)
|
(9)
|
(5)
|
(4)
|
(3)
|
(4)
|
2
|
(17)
|
(30)
|
(50)
|
(87)
|
(98)
|
(112)
|
(117)
|
(114)
|
(106)
|
(64)
|
(53)
|
(50)
|
(53)
|
(91)
|
(100)
|
(104)
|
(103)
|
(95)
|
(91)
|
(91)
|
(85)
|
(94)
|
(105)
|
(125)
|
(151)
|
(158)
|
(153)
|
(135)
|
(114)
|
(67)
|
(66)
|
(56)
|
(27)
|
(66)
|
(66)
|
(65)
|
(73)
|
(39)
|
(54)
|
(56)
|
(57)
|
(62)
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
8
|
9
|
10
|
10
|
10
|
10
|
9
|
9
|
8
|
10
|
10
|
11
|
12
|
10
|
11
|
11
|
11
|
11
|
12
|
13
|
13
|
12
|
11
|
10
|
10
|
12
|
14
|
18
|
26
|
31
|
37
|
42
|
43
|
46
|
0
|
|
| Other Non-Cash Items |
4
|
6
|
5
|
6
|
3
|
1
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
12
|
13
|
14
|
15
|
14
|
14
|
15
|
15
|
15
|
16
|
16
|
17
|
16
|
16
|
17
|
17
|
18
|
18
|
22
|
29
|
36
|
41
|
45
|
46
|
45
|
47
|
|
| Cash Taxes 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
4
|
5
|
6
|
7
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
7
|
9
|
11
|
12
|
14
|
15
|
16
|
|
| Change in Working Capital |
4
|
7
|
32
|
26
|
13
|
8
|
(53)
|
(41)
|
(46)
|
(35)
|
7
|
4
|
13
|
6
|
2
|
(2)
|
(14)
|
(5)
|
(2)
|
(6)
|
9
|
8
|
2
|
5
|
3
|
(10)
|
(2)
|
(6)
|
(3)
|
(12)
|
(7)
|
4
|
(12)
|
(0)
|
(16)
|
(27)
|
(20)
|
(39)
|
(33)
|
(59)
|
(43)
|
(39)
|
(51)
|
(28)
|
(49)
|
(41)
|
(46)
|
(45)
|
(31)
|
|
| Cash from Operating Activities |
2
N/A
|
5
+166%
|
34
+597%
|
28
-16%
|
13
-52%
|
6
-53%
|
(48)
N/A
|
(54)
-13%
|
(72)
-33%
|
(80)
-11%
|
(75)
+7%
|
(88)
-17%
|
(93)
-6%
|
(103)
-11%
|
(102)
+1%
|
(96)
+5%
|
(65)
+32%
|
(45)
+31%
|
(39)
+13%
|
(47)
-20%
|
(70)
-49%
|
(80)
-14%
|
(90)
-12%
|
(84)
+7%
|
(76)
+9%
|
(85)
-11%
|
(76)
+10%
|
(75)
+1%
|
(81)
-9%
|
(101)
-24%
|
(116)
-15%
|
(131)
-13%
|
(153)
-17%
|
(136)
+11%
|
(133)
+2%
|
(124)
+7%
|
(70)
+43%
|
(87)
-25%
|
(71)
+19%
|
(67)
+6%
|
(90)
-34%
|
(81)
+10%
|
(85)
-6%
|
(64)
+25%
|
(45)
+30%
|
(48)
-6%
|
(54)
-13%
|
(53)
+1%
|
(42)
+20%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(70)
|
(126)
|
(102)
|
(85)
|
(0)
|
68
|
42
|
(36)
|
(41)
|
(30)
|
2
|
88
|
102
|
24
|
(57)
|
(69)
|
(83)
|
(31)
|
23
|
19
|
27
|
53
|
52
|
58
|
39
|
18
|
6
|
(68)
|
(100)
|
(131)
|
(124)
|
(41)
|
(6)
|
(17)
|
(12)
|
0
|
(53)
|
(7)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-7%
|
(1)
-153%
|
(1)
-8%
|
(2)
-127%
|
(3)
-52%
|
(3)
-22%
|
(4)
-17%
|
(3)
+15%
|
(3)
+25%
|
(2)
+37%
|
(72)
-4 336%
|
(131)
-81%
|
(108)
+18%
|
(91)
+15%
|
(5)
+94%
|
65
N/A
|
41
-37%
|
(36)
N/A
|
(41)
-13%
|
(30)
+27%
|
1
N/A
|
88
+7 028%
|
101
+15%
|
23
-77%
|
(57)
N/A
|
(69)
-21%
|
(83)
-20%
|
(31)
+62%
|
22
N/A
|
17
-24%
|
25
+51%
|
51
+102%
|
51
0%
|
58
+14%
|
39
-33%
|
18
-53%
|
6
-66%
|
(68)
N/A
|
(100)
-47%
|
(131)
-31%
|
(124)
+5%
|
(41)
+67%
|
(7)
+84%
|
(18)
-179%
|
(13)
+30%
|
(2)
+88%
|
(54)
-3 401%
|
(9)
+83%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
61
|
61
|
61
|
62
|
75
|
75
|
75
|
156
|
81
|
191
|
191
|
110
|
110
|
1
|
1
|
1
|
54
|
54
|
54
|
54
|
0
|
0
|
155
|
156
|
156
|
157
|
23
|
57
|
86
|
90
|
103
|
74
|
58
|
87
|
72
|
117
|
116
|
139
|
120
|
73
|
63
|
8
|
8
|
6
|
6
|
6
|
6
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
49
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(19)
|
(26)
|
(26)
|
(26)
|
(6)
|
0
|
0
|
0
|
22
|
72
|
72
|
72
|
99
|
50
|
98
|
98
|
49
|
|
| 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
|
0
|
(0)
|
(0)
|
0
|
9
|
10
|
10
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
61
N/A
|
61
N/A
|
61
+0%
|
62
+0%
|
75
+22%
|
75
N/A
|
75
0%
|
156
+108%
|
81
-48%
|
191
+135%
|
191
+0%
|
110
-42%
|
110
0%
|
1
-99%
|
1
-1%
|
1
-16%
|
104
+17 767%
|
104
0%
|
104
0%
|
103
0%
|
0
-100%
|
0
+5%
|
155
+36 919%
|
156
+0%
|
156
+0%
|
157
+0%
|
23
-85%
|
57
+150%
|
85
+50%
|
90
+5%
|
83
-7%
|
48
-42%
|
42
-14%
|
71
+71%
|
75
+6%
|
126
+68%
|
116
-8%
|
139
+20%
|
146
+5%
|
148
+1%
|
139
-6%
|
83
-40%
|
107
+28%
|
55
-48%
|
103
+86%
|
104
+1%
|
55
-47%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
5
+195%
|
94
+1 981%
|
89
-6%
|
73
-18%
|
65
-11%
|
24
-64%
|
17
-28%
|
(0)
N/A
|
73
N/A
|
5
-93%
|
31
+511%
|
(32)
N/A
|
(100)
-210%
|
(83)
+17%
|
(101)
-22%
|
1
N/A
|
(3)
N/A
|
28
N/A
|
16
-45%
|
3
-78%
|
24
+617%
|
(2)
N/A
|
18
N/A
|
102
+480%
|
14
-86%
|
11
-22%
|
(2)
N/A
|
(90)
-5 328%
|
(22)
+76%
|
(14)
+37%
|
(16)
-14%
|
(19)
-18%
|
(37)
-99%
|
(33)
+10%
|
(14)
+59%
|
24
N/A
|
45
+91%
|
(23)
N/A
|
(28)
-19%
|
(75)
-168%
|
(56)
+25%
|
12
N/A
|
13
+2%
|
43
+242%
|
(5)
N/A
|
48
N/A
|
(4)
N/A
|
3
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
5
+195%
|
33
+626%
|
27
-17%
|
12
-58%
|
3
-70%
|
(51)
N/A
|
(58)
-13%
|
(75)
-30%
|
(82)
-10%
|
(76)
+8%
|
(90)
-18%
|
(97)
-8%
|
(109)
-12%
|
(108)
+0%
|
(102)
+6%
|
(68)
+33%
|
(47)
+31%
|
(40)
+14%
|
(47)
-18%
|
(71)
-50%
|
(81)
-14%
|
(91)
-12%
|
(84)
+7%
|
(77)
+9%
|
(85)
-10%
|
(76)
+10%
|
(75)
+1%
|
(82)
-9%
|
(102)
-24%
|
(118)
-16%
|
(133)
-13%
|
(154)
-16%
|
(137)
+11%
|
(133)
+3%
|
(124)
+7%
|
(70)
+43%
|
(87)
-25%
|
(71)
+19%
|
(67)
+5%
|
(90)
-34%
|
(81)
+10%
|
(86)
-6%
|
(64)
+25%
|
(46)
+29%
|
(49)
-6%
|
(55)
-14%
|
(55)
+1%
|
(44)
+20%
|
|