Femasys Inc
NASDAQ:FEMY
Cash Flow Statement
Cash Flow Statement
Femasys Inc
| 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 |
(8)
|
(10)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(21)
|
(21)
|
(20)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(2)
|
(3)
|
(1)
|
(2)
|
(3)
|
|
| Cash from Operating Activities |
(7)
N/A
|
(9)
-26%
|
(8)
+10%
|
(10)
-20%
|
(9)
+4%
|
(10)
-10%
|
(11)
-6%
|
(11)
+1%
|
(11)
-3%
|
(11)
-1%
|
(11)
-1%
|
(13)
-17%
|
(15)
-12%
|
(17)
-15%
|
(19)
-14%
|
(20)
-1%
|
(20)
0%
|
(20)
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
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)
-900%
|
(0)
-55%
|
(0)
-39%
|
(1)
-40%
|
(0)
+28%
|
(0)
+5%
|
(0)
+27%
|
(0)
+40%
|
(0)
-11%
|
(0)
+28%
|
(0)
-56%
|
(0)
-67%
|
(1)
-110%
|
(1)
-8%
|
(1)
-1%
|
(1)
+13%
|
(1)
+27%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
32
|
32
|
32
|
32
|
0
|
0
|
0
|
0
|
4
|
5
|
15
|
16
|
12
|
11
|
2
|
7
|
11
|
19
|
|
| Net Issuance of Debt |
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
6
|
6
|
6
|
7
|
0
|
0
|
0
|
(0)
|
|
| Other |
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
|
| Cash from Financing Activities |
31
N/A
|
31
-2%
|
30
-3%
|
30
N/A
|
(1)
N/A
|
(1)
+25%
|
(1)
+7%
|
(1)
N/A
|
3
N/A
|
4
+45%
|
20
+405%
|
21
+5%
|
18
-15%
|
17
-5%
|
2
-88%
|
6
+220%
|
10
+56%
|
17
+69%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
24
N/A
|
22
-11%
|
21
-1%
|
20
-8%
|
(11)
N/A
|
(11)
-5%
|
(12)
-5%
|
(12)
+2%
|
(8)
+28%
|
(7)
+13%
|
9
N/A
|
8
-12%
|
3
-63%
|
(1)
N/A
|
(18)
-2 449%
|
(14)
+23%
|
(10)
+26%
|
(3)
+67%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(9)
-28%
|
(8)
+9%
|
(10)
-21%
|
(10)
+2%
|
(11)
-8%
|
(11)
-6%
|
(11)
+2%
|
(11)
-2%
|
(11)
-1%
|
(11)
-1%
|
(13)
-17%
|
(15)
-13%
|
(18)
-18%
|
(20)
-14%
|
(20)
-1%
|
(20)
+0%
|
(20)
0%
|
|