Beyondspring Inc
NASDAQ:BYSI
Cash Flow Statement
Cash Flow Statement
Beyondspring Inc
| 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 | Dec-2022 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
(9)
|
(11)
|
(13)
|
(60)
|
(70)
|
(84)
|
(96)
|
(63)
|
(61)
|
(59)
|
(57)
|
(51)
|
(46)
|
(40)
|
(40)
|
(49)
|
(55)
|
(61)
|
(64)
|
(65)
|
(71)
|
(76)
|
(68)
|
(36)
|
1
|
(3)
|
(8)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
9
|
19
|
23
|
27
|
19
|
10
|
7
|
3
|
3
|
2
|
2
|
5
|
5
|
6
|
8
|
6
|
7
|
7
|
3
|
2
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
42
|
51
|
61
|
65
|
27
|
19
|
10
|
6
|
2
|
2
|
2
|
2
|
5
|
5
|
7
|
8
|
6
|
7
|
7
|
2
|
1
|
(7)
|
(6)
|
(6)
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
1
|
8
|
11
|
13
|
13
|
(6)
|
(10)
|
(10)
|
(11)
|
4
|
12
|
7
|
12
|
32
|
18
|
6
|
1
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
(9)
N/A
|
(11)
-18%
|
(14)
-30%
|
(19)
-39%
|
(19)
-1%
|
(24)
-25%
|
(29)
-21%
|
(32)
-13%
|
(40)
-25%
|
(42)
-3%
|
(40)
+4%
|
(36)
+10%
|
(31)
+14%
|
(44)
-41%
|
(48)
-10%
|
(54)
-12%
|
(60)
-12%
|
(49)
+18%
|
(44)
+12%
|
(52)
-18%
|
(52)
+0%
|
(37)
+28%
|
(47)
-27%
|
(28)
+40%
|
(4)
+85%
|
(10)
-140%
|
(14)
-42%
|
|
| 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)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(16)
|
(18)
|
18
|
6
|
17
|
16
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-57%
|
(0)
+45%
|
(0)
-22%
|
(0)
+36%
|
(3)
-5 998%
|
(3)
-3%
|
(3)
+0%
|
(3)
+0%
|
3
N/A
|
3
-1%
|
3
+0%
|
3
N/A
|
(0)
N/A
|
(0)
+96%
|
(0)
-125%
|
(0)
-89%
|
(0)
-100%
|
(0)
-53%
|
(0)
+2%
|
(25)
-49 031%
|
(16)
+37%
|
(20)
-30%
|
18
N/A
|
6
-65%
|
17
+172%
|
16
-7%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
15
|
15
|
66
|
66
|
51
|
51
|
0
|
14
|
14
|
14
|
0
|
6
|
45
|
69
|
0
|
91
|
56
|
118
|
0
|
91
|
86
|
0
|
5
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
7
|
4
|
4
|
3
|
1
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Other |
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
6
|
3
|
0
|
3
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
3
|
|
| Cash from Financing Activities |
(1)
N/A
|
15
N/A
|
15
-3%
|
63
+327%
|
63
-1%
|
47
-24%
|
48
+1%
|
(0)
N/A
|
14
N/A
|
14
-1%
|
13
-4%
|
17
+25%
|
9
-44%
|
56
+496%
|
80
+44%
|
77
-4%
|
98
+27%
|
56
-43%
|
118
+111%
|
118
0%
|
90
-23%
|
86
-5%
|
0
-100%
|
3
+343 000%
|
0
N/A
|
0
N/A
|
3
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(10)
N/A
|
4
N/A
|
1
-80%
|
44
+4 951%
|
43
-1%
|
20
-53%
|
16
-23%
|
(36)
N/A
|
(30)
+18%
|
(25)
+16%
|
(24)
+5%
|
(16)
+31%
|
(19)
-14%
|
12
N/A
|
32
+171%
|
23
-28%
|
37
+63%
|
6
-83%
|
74
+1 088%
|
66
-11%
|
13
-80%
|
33
+146%
|
(68)
N/A
|
(7)
+89%
|
2
N/A
|
7
+235%
|
5
-34%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(11)
-19%
|
(14)
-29%
|
(19)
-38%
|
(19)
0%
|
(24)
-25%
|
(29)
-21%
|
(33)
-13%
|
(40)
-24%
|
(42)
-4%
|
(40)
+4%
|
(36)
+10%
|
(31)
+14%
|
(44)
-41%
|
(48)
-10%
|
(54)
-12%
|
(60)
-12%
|
(49)
+18%
|
(44)
+12%
|
(52)
-18%
|
(52)
+0%
|
(37)
+28%
|
(50)
-34%
|
(28)
+44%
|
(4)
+85%
|
(10)
-138%
|
(14)
-41%
|
|