Bone Biologics Corp
NASDAQ:BBLG
Cash Flow Statement
Cash Flow Statement
Bone Biologics Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(4)
|
(6)
|
(6)
|
(7)
|
(14)
|
(19)
|
(23)
|
(24)
|
(26)
|
(22)
|
(16)
|
(14)
|
(7)
|
(6)
|
(8)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(5)
|
(6)
|
(7)
|
(9)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
|
| Other Non-Cash Items |
2
|
3
|
3
|
3
|
7
|
10
|
12
|
14
|
14
|
12
|
9
|
7
|
3
|
1
|
4
|
1
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(1)
|
(1)
|
(0)
|
3
|
3
|
5
|
3
|
4
|
4
|
3
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
2
|
1
|
(0)
|
0
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
0
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
-18%
|
(4)
-22%
|
(4)
-12%
|
(4)
+20%
|
(6)
-57%
|
(7)
-18%
|
(7)
-7%
|
(7)
-4%
|
(6)
+21%
|
(5)
+20%
|
(4)
+21%
|
(3)
+9%
|
(3)
+6%
|
(3)
+5%
|
(4)
-24%
|
(4)
-11%
|
(4)
-3%
|
(5)
-21%
|
(4)
+16%
|
(3)
+24%
|
(2)
+24%
|
(1)
+60%
|
(1)
+40%
|
(0)
+28%
|
(0)
+5%
|
(1)
-134%
|
(1)
-22%
|
(1)
-5%
|
(2)
-59%
|
(2)
+14%
|
(2)
-7%
|
(4)
-97%
|
(4)
-14%
|
(7)
-81%
|
(9)
-29%
|
(10)
-1%
|
(10)
+0%
|
(7)
+29%
|
(5)
+29%
|
(4)
+14%
|
(4)
+9%
|
(3)
+12%
|
(3)
-1%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
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 from Investing Activities |
0
N/A
|
0
-67%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
1
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
9
|
9
|
5
|
7
|
2
|
4
|
4
|
3
|
8
|
6
|
|
| Net Issuance of Debt |
6
|
6
|
7
|
7
|
2
|
4
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
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 from Financing Activities |
5
N/A
|
5
N/A
|
7
+32%
|
7
-8%
|
2
-70%
|
8
+282%
|
6
-26%
|
6
N/A
|
7
+21%
|
3
-53%
|
3
N/A
|
5
+44%
|
3
-26%
|
2
-44%
|
3
+32%
|
4
+75%
|
4
N/A
|
5
+5%
|
5
+9%
|
2
-56%
|
2
+5%
|
2
-25%
|
1
-53%
|
0
-51%
|
0
N/A
|
0
+18%
|
1
+106%
|
1
+21%
|
8
+575%
|
8
-3%
|
7
-7%
|
7
-4%
|
4
-35%
|
0
N/A
|
9
N/A
|
9
N/A
|
5
-43%
|
7
+30%
|
2
-68%
|
4
+86%
|
4
+13%
|
3
-26%
|
8
+133%
|
6
-24%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
2
-19%
|
3
+47%
|
2
-33%
|
(2)
N/A
|
2
N/A
|
(1)
N/A
|
(1)
-48%
|
(0)
+66%
|
(3)
-433%
|
(1)
+46%
|
1
N/A
|
0
-93%
|
(1)
N/A
|
(0)
+61%
|
1
N/A
|
0
-60%
|
0
+33%
|
(0)
N/A
|
(2)
-1 633%
|
(1)
+55%
|
(1)
+23%
|
(0)
+76%
|
(0)
-18%
|
(0)
+90%
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
6
-14%
|
5
-5%
|
5
-7%
|
1
-83%
|
0
-57%
|
2
+319%
|
(1)
N/A
|
(5)
-640%
|
(3)
+34%
|
(5)
-58%
|
(1)
+81%
|
0
N/A
|
(0)
N/A
|
4
N/A
|
2
-42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-18%
|
(4)
-22%
|
(4)
-12%
|
(4)
+20%
|
(6)
-57%
|
(7)
-18%
|
(7)
-7%
|
(7)
-4%
|
(6)
+21%
|
(5)
+20%
|
(4)
+21%
|
(3)
+9%
|
(3)
+6%
|
(3)
+5%
|
(4)
-24%
|
(4)
-11%
|
(4)
-3%
|
(5)
-21%
|
(4)
+16%
|
(3)
+24%
|
(2)
+24%
|
(1)
+60%
|
(1)
+40%
|
(0)
+28%
|
(0)
+5%
|
(1)
-134%
|
(1)
-22%
|
(1)
-5%
|
(2)
-59%
|
(2)
+14%
|
(2)
-7%
|
(4)
-97%
|
(4)
-14%
|
(7)
-81%
|
(9)
-29%
|
(10)
-1%
|
(10)
+0%
|
(7)
+29%
|
(5)
+29%
|
(4)
+14%
|
(4)
+9%
|
(3)
+12%
|
(3)
-1%
|
|