Estrella Immunopharma Inc
NASDAQ:ESLA
Cash Flow Statement
Cash Flow Statement
Estrella Immunopharma Inc
| 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 |
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(11)
|
(2)
|
(3)
|
(3)
|
(7)
|
(9)
|
(4)
|
(10)
|
(12)
|
(14)
|
|
| Change in Deffered Taxes |
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
|
0
|
1
|
0
|
0
|
2
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
(0)
|
0
|
0
|
1
|
1
|
9
|
1
|
(10)
|
(14)
|
(10)
|
(9)
|
1
|
6
|
7
|
10
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-200%
|
(2)
-10%
|
(1)
+35%
|
(2)
-49%
|
(1)
+14%
|
(1)
+32%
|
(12)
-1 229%
|
(16)
-33%
|
(16)
-1%
|
(18)
-12%
|
(3)
+83%
|
(4)
-24%
|
(4)
-3%
|
(3)
+37%
|
|
| Investing Cash Flow | ||||||||||||||||
| Other Items |
0
|
0
|
0
|
36
|
36
|
(0)
|
36
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
36
N/A
|
36
+0%
|
(0)
N/A
|
36
N/A
|
5
-86%
|
5
-2%
|
5
0%
|
5
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
47
|
5
|
0
|
(36)
|
0
|
0
|
(27)
|
9
|
9
|
9
|
(1)
|
(0)
|
(0)
|
1
|
2
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
1
|
1
|
1
|
1
|
0
|
11
|
5
|
4
|
4
|
(7)
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
46
N/A
|
6
-88%
|
1
-91%
|
(36)
N/A
|
(35)
+1%
|
0
N/A
|
(16)
N/A
|
14
N/A
|
13
-2%
|
13
-3%
|
(7)
N/A
|
(0)
+98%
|
(0)
-222%
|
1
N/A
|
2
+104%
|
|
| Change in Cash | ||||||||||||||||
| Net Change in Cash |
0
N/A
|
4
+1 178%
|
(1)
N/A
|
(0)
+61%
|
(1)
-56%
|
(2)
-140%
|
20
N/A
|
7
-67%
|
2
-66%
|
2
-25%
|
(20)
N/A
|
(3)
+84%
|
(4)
-33%
|
(3)
+34%
|
(0)
+94%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-200%
|
(2)
-10%
|
(1)
+35%
|
(2)
-49%
|
(1)
+14%
|
(1)
+32%
|
(12)
-1 229%
|
(16)
-33%
|
(16)
-1%
|
(18)
-12%
|
(3)
+83%
|
(4)
-24%
|
(4)
-3%
|
(3)
+37%
|
|