Phoenix Biotech Acquisition Corp
NASDAQ:CERO
Cash Flow Statement
Cash Flow Statement
Phoenix Biotech Acquisition Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(9)
|
(8)
|
(11)
|
(14)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
(0)
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(2)
|
(4)
|
(3)
|
(7)
|
(4)
|
(1)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
1
|
2
|
3
|
3
|
3
|
2
|
0
|
0
|
1
|
2
|
3
|
2
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-14%
|
(1)
+23%
|
(1)
+10%
|
(2)
-66%
|
(2)
-5%
|
(2)
+11%
|
(6)
-320%
|
(9)
-41%
|
(12)
-28%
|
(13)
-12%
|
(12)
+5%
|
(13)
-9%
|
|
| Investing Cash Flow | ||||||||||||||
| Other Items |
0
|
(178)
|
181
|
181
|
181
|
187
|
(8)
|
(8)
|
(8)
|
(14)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
(178)
N/A
|
181
N/A
|
181
0%
|
181
+0%
|
187
+3%
|
(8)
N/A
|
(8)
+1%
|
(8)
-4%
|
(14)
-70%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(139)
|
0
|
0
|
(145)
|
(33)
|
(27)
|
(24)
|
(16)
|
7
|
7
|
7
|
|
| Net Issuance of Debt |
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
7
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
(139)
N/A
|
0
N/A
|
(138)
N/A
|
(144)
-4%
|
(33)
+77%
|
(25)
+22%
|
(23)
+8%
|
(15)
+34%
|
14
N/A
|
13
-6%
|
13
+1%
|
|
| Change in Cash | ||||||||||||||
| Net Change in Cash |
1
N/A
|
1
-8%
|
41
+7 981%
|
41
+0%
|
41
+0%
|
41
+0%
|
(42)
N/A
|
(40)
+6%
|
(41)
-2%
|
(41)
-1%
|
1
N/A
|
1
-25%
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-14%
|
(1)
+23%
|
(1)
+10%
|
(2)
-66%
|
(2)
-5%
|
(2)
+11%
|
(6)
-320%
|
(9)
-41%
|
(12)
-28%
|
(13)
-12%
|
(12)
+5%
|
(13)
-9%
|
|