Enlivex Therapeutics Ltd
NASDAQ:ENLV
Cash Flow Statement
Cash Flow Statement
Enlivex Therapeutics Ltd
| 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 |
(7)
|
(10)
|
(12)
|
(14)
|
(15)
|
(17)
|
(17)
|
(18)
|
(16)
|
(14)
|
(12)
|
(8)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(6)
|
(9)
|
(8)
|
(9)
|
(9)
|
(12)
|
(14)
|
(14)
|
(16)
|
(14)
|
(20)
|
(26)
|
(29)
|
(31)
|
(30)
|
(27)
|
(27)
|
(29)
|
(26)
|
(22)
|
(19)
|
(15)
|
(14)
|
(13)
|
(13)
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
0
|
1
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
4
|
3
|
3
|
2
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
1
|
1
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(2)
|
1
|
5
|
3
|
6
|
5
|
2
|
5
|
2
|
0
|
0
|
1
|
2
|
1
|
0
|
(1)
|
|
| 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
|
|
| Change in Working Capital |
2
|
1
|
1
|
0
|
(1)
|
0
|
(1)
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(1)
|
1
|
(2)
|
(0)
|
(2)
|
2
|
2
|
4
|
3
|
(0)
|
0
|
(0)
|
1
|
|
| Cash from Operating Activities |
(4)
N/A
|
(7)
-67%
|
(10)
-30%
|
(11)
-16%
|
(13)
-20%
|
(14)
-3%
|
(16)
-21%
|
(16)
+2%
|
(15)
+4%
|
(14)
+8%
|
(11)
+26%
|
(9)
+17%
|
(6)
+27%
|
(4)
+30%
|
(3)
+32%
|
(3)
+12%
|
(3)
-17%
|
(3)
-6%
|
(5)
-52%
|
(6)
-26%
|
(7)
-9%
|
(5)
+26%
|
(7)
-27%
|
(7)
-5%
|
(11)
-60%
|
(14)
-28%
|
(15)
-5%
|
(17)
-12%
|
(18)
-5%
|
(18)
-5%
|
(23)
-26%
|
(26)
-10%
|
(24)
+7%
|
(26)
-10%
|
(24)
+8%
|
(23)
+5%
|
(24)
-2%
|
(22)
+5%
|
(17)
+24%
|
(14)
+17%
|
(13)
+8%
|
(13)
-1%
|
(13)
+5%
|
(12)
+5%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(6)
|
(7)
|
(8)
|
(7)
|
(4)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(22)
|
0
|
(17)
|
(18)
|
10
|
0
|
10
|
11
|
9
|
0
|
7
|
7
|
3
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(6)
|
(6)
|
(8)
|
(18)
|
(16)
|
(20)
|
(77)
|
(55)
|
(36)
|
(37)
|
83
|
36
|
67
|
71
|
(21)
|
11
|
(30)
|
(26)
|
11
|
12
|
10
|
9
|
7
|
9
|
12
|
|
| Cash from Investing Activities |
(22)
N/A
|
(22)
0%
|
(17)
+23%
|
(18)
-6%
|
10
N/A
|
10
+0%
|
10
N/A
|
11
+11%
|
9
-19%
|
9
+0%
|
7
-22%
|
7
-1%
|
3
-57%
|
3
-5%
|
(0)
N/A
|
(0)
-47%
|
0
N/A
|
0
N/A
|
0
-18%
|
(6)
N/A
|
(6)
0%
|
(8)
-32%
|
(18)
-120%
|
(16)
+11%
|
(21)
-29%
|
(79)
-274%
|
(56)
+28%
|
(38)
+33%
|
(38)
-2%
|
81
N/A
|
30
-62%
|
60
+98%
|
63
+4%
|
(29)
N/A
|
7
N/A
|
(33)
N/A
|
(26)
+21%
|
10
N/A
|
12
+18%
|
10
-21%
|
9
-8%
|
7
-21%
|
9
+26%
|
11
+27%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
37
|
31
|
31
|
(0)
|
0
|
6
|
6
|
6
|
6
|
(0)
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
5
|
8
|
3
|
8
|
26
|
23
|
23
|
33
|
72
|
71
|
72
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
5
|
6
|
6
|
2
|
2
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
37
N/A
|
32
-14%
|
32
+0%
|
(0)
N/A
|
0
N/A
|
6
N/A
|
6
-2%
|
6
N/A
|
6
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
0
N/A
|
5
N/A
|
8
+64%
|
3
-59%
|
8
+162%
|
26
+214%
|
23
-11%
|
23
-3%
|
33
+47%
|
72
+116%
|
71
0%
|
72
+0%
|
61
-15%
|
0
-100%
|
0
+45%
|
0
-13%
|
0
+7%
|
0
+180%
|
0
-2%
|
0
-12%
|
0
N/A
|
1
+57%
|
5
+776%
|
5
+5%
|
6
+24%
|
6
-5%
|
2
-72%
|
2
+6%
|
|
| 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
|
1
|
1
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
10
N/A
|
2
-80%
|
5
+137%
|
(29)
N/A
|
(3)
+89%
|
3
N/A
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(5)
-1 193%
|
(4)
+34%
|
(2)
+49%
|
(3)
-84%
|
(2)
+49%
|
(4)
-114%
|
2
N/A
|
(3)
N/A
|
1
N/A
|
3
+122%
|
(9)
N/A
|
(4)
+51%
|
12
N/A
|
(2)
N/A
|
(1)
+64%
|
1
N/A
|
(20)
N/A
|
1
N/A
|
17
+2 354%
|
5
-73%
|
63
+1 257%
|
7
-89%
|
35
+398%
|
39
+12%
|
(55)
N/A
|
(17)
+69%
|
(56)
-234%
|
(49)
+12%
|
(11)
+77%
|
0
N/A
|
1
+172%
|
3
+203%
|
0
-94%
|
(2)
N/A
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(7)
-66%
|
(10)
-29%
|
(11)
-15%
|
(13)
-20%
|
(14)
-3%
|
(17)
-21%
|
(16)
+2%
|
(16)
+4%
|
(14)
+8%
|
(11)
+26%
|
(9)
+17%
|
(6)
+28%
|
(5)
+28%
|
(3)
+30%
|
(3)
+11%
|
(3)
-10%
|
(3)
-4%
|
(5)
-53%
|
(6)
-27%
|
(7)
-13%
|
(5)
+26%
|
(7)
-28%
|
(7)
-9%
|
(12)
-61%
|
(15)
-27%
|
(16)
-6%
|
(18)
-10%
|
(19)
-8%
|
(21)
-9%
|
(29)
-38%
|
(32)
-12%
|
(32)
+1%
|
(34)
-5%
|
(28)
+17%
|
(26)
+8%
|
(24)
+8%
|
(22)
+6%
|
(17)
+23%
|
(14)
+17%
|
(13)
+8%
|
(13)
-1%
|
(13)
+5%
|
(12)
+5%
|
|