Fennec Pharmaceuticals Inc
NASDAQ:FENC
Cash Flow Statement
Cash Flow Statement
Fennec Pharmaceuticals Inc
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | 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 |
(14)
|
(14)
|
(13)
|
(13)
|
(16)
|
(17)
|
(17)
|
(15)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(12)
|
(9)
|
(6)
|
(3)
|
(1)
|
(3)
|
(1)
|
(8)
|
(3)
|
(1)
|
(5)
|
5
|
3
|
2
|
5
|
(5)
|
(12)
|
(5)
|
(6)
|
2
|
3
|
(5)
|
(2)
|
(2)
|
1
|
2
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(13)
|
(12)
|
(13)
|
(14)
|
(14)
|
(18)
|
(18)
|
(19)
|
(18)
|
(16)
|
(17)
|
(16)
|
(17)
|
(21)
|
(24)
|
(26)
|
(26)
|
(20)
|
(16)
|
3
|
3
|
(1)
|
(0)
|
(14)
|
(12)
|
(7)
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
1
|
2
|
1
|
1
|
2
|
0
|
0
|
4
|
3
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
1
|
2
|
3
|
3
|
4
|
3
|
4
|
4
|
3
|
4
|
4
|
5
|
6
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
6
|
|
| Other Non-Cash Items |
1
|
1
|
(0)
|
(1)
|
1
|
3
|
4
|
4
|
2
|
1
|
0
|
0
|
2
|
1
|
2
|
1
|
0
|
0
|
2
|
(0)
|
6
|
0
|
(2)
|
2
|
(8)
|
(5)
|
(6)
|
(8)
|
2
|
9
|
2
|
4
|
(4)
|
(4)
|
3
|
1
|
0
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
7
|
6
|
6
|
6
|
5
|
10
|
10
|
9
|
11
|
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
|
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
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
(1)
|
1
|
2
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
(1)
|
1
|
0
|
2
|
1
|
(1)
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
1
|
0
|
(2)
|
(5)
|
(7)
|
18
|
15
|
15
|
17
|
(11)
|
(10)
|
(7)
|
|
| Cash from Operating Activities |
(12)
N/A
|
(13)
-5%
|
(14)
-12%
|
(14)
+5%
|
(13)
+1%
|
(17)
-24%
|
(16)
+7%
|
(14)
+7%
|
(13)
+8%
|
(10)
+27%
|
(10)
-4%
|
(10)
-2%
|
(11)
-4%
|
(10)
+5%
|
(9)
+14%
|
(7)
+20%
|
(5)
+34%
|
(3)
+42%
|
(2)
+42%
|
(1)
+8%
|
(2)
-33%
|
(3)
-37%
|
(3)
-15%
|
(3)
-3%
|
(3)
-4%
|
(3)
+15%
|
(3)
-13%
|
(3)
-3%
|
(3)
+7%
|
(3)
+6%
|
(3)
+9%
|
(2)
+10%
|
(2)
+5%
|
(2)
+1%
|
(2)
+22%
|
(2)
+2%
|
(2)
-2%
|
(2)
-2%
|
(2)
-6%
|
(2)
-4%
|
(2)
+3%
|
(2)
-4%
|
(2)
+2%
|
(2)
-2%
|
(2)
-10%
|
(2)
-8%
|
(3)
-9%
|
(3)
-17%
|
(4)
-24%
|
(5)
-29%
|
(6)
-19%
|
(6)
-11%
|
(8)
-26%
|
(9)
-10%
|
(10)
-14%
|
(10)
-6%
|
(9)
+13%
|
(10)
-14%
|
(11)
-3%
|
(14)
-30%
|
(16)
-12%
|
(15)
+1%
|
(17)
-8%
|
(14)
+15%
|
(14)
+0%
|
(13)
+5%
|
(12)
+8%
|
(15)
-16%
|
(18)
-25%
|
(21)
-15%
|
(21)
-3%
|
(19)
+11%
|
(17)
+10%
|
27
N/A
|
23
-15%
|
23
-1%
|
27
+17%
|
(16)
N/A
|
(12)
+26%
|
(8)
+37%
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(1)
|
(0)
|
0
|
3
|
1
|
0
|
0
|
(5)
|
0
|
0
|
0
|
5
|
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
|
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 Investing Activities |
(1)
N/A
|
(0)
+63%
|
(0)
+87%
|
3
N/A
|
1
-66%
|
0
-67%
|
(0)
N/A
|
(5)
-12 725%
|
(0)
+98%
|
(0)
-25%
|
(0)
+40%
|
5
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
8
|
8
|
14
|
6
|
6
|
29
|
24
|
24
|
24
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
1
|
1
|
5
|
5
|
5
|
5
|
8
|
8
|
28
|
28
|
21
|
21
|
2
|
2
|
2
|
1
|
(0)
|
0
|
32
|
32
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
|
| Net Issuance of Debt |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
0
|
0
|
20
|
20
|
0
|
0
|
(0)
|
5
|
3
|
3
|
3
|
(15)
|
(13)
|
(13)
|
(13)
|
|
| 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
|
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 |
8
N/A
|
8
+2%
|
14
+74%
|
6
-57%
|
6
+0%
|
29
+384%
|
24
-18%
|
24
+0%
|
24
0%
|
1
-97%
|
(0)
N/A
|
(0)
+25%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
N/A
|
0
N/A
|
7
N/A
|
7
0%
|
7
+0%
|
7
N/A
|
3
-64%
|
3
N/A
|
3
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
2
+3%
|
2
+6%
|
2
+1%
|
2
+35%
|
2
-1%
|
3
+16%
|
3
N/A
|
1
-81%
|
1
+14%
|
5
+800%
|
5
0%
|
5
N/A
|
5
-2%
|
8
+53%
|
8
+5%
|
28
+246%
|
28
+1%
|
21
-25%
|
21
+0%
|
2
-89%
|
2
-11%
|
2
-23%
|
1
-30%
|
(0)
N/A
|
0
N/A
|
32
N/A
|
32
0%
|
32
+1%
|
0
N/A
|
5
N/A
|
5
+2%
|
5
-8%
|
5
+0%
|
0
-99%
|
20
+28 357%
|
21
+4%
|
21
+1%
|
21
+2%
|
2
-92%
|
7
+284%
|
5
-20%
|
5
-5%
|
4
-14%
|
(14)
N/A
|
(12)
+11%
|
(13)
-4%
|
(10)
+18%
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(6)
N/A
|
(5)
+7%
|
(0)
+94%
|
(4)
-1 310%
|
(6)
-48%
|
13
N/A
|
8
-36%
|
4
-48%
|
11
+141%
|
(9)
N/A
|
(10)
-12%
|
(5)
+47%
|
(11)
-99%
|
(10)
+5%
|
(9)
+14%
|
(7)
+21%
|
(5)
+33%
|
(3)
+42%
|
6
N/A
|
6
+2%
|
5
-8%
|
5
-11%
|
(0)
N/A
|
(0)
-34%
|
(1)
-51%
|
(0)
+54%
|
(3)
-940%
|
(3)
-3%
|
(3)
+7%
|
(3)
+6%
|
(3)
+9%
|
(2)
+10%
|
(1)
+72%
|
(1)
+13%
|
0
N/A
|
0
+500%
|
1
+967%
|
1
-9%
|
1
+45%
|
1
-8%
|
(1)
N/A
|
(1)
-1%
|
3
N/A
|
3
-2%
|
3
-6%
|
3
-9%
|
5
+90%
|
5
0%
|
24
+374%
|
23
-4%
|
15
-34%
|
15
-4%
|
(5)
N/A
|
(6)
-18%
|
(8)
-26%
|
(9)
-14%
|
(9)
+2%
|
(10)
-13%
|
21
N/A
|
18
-16%
|
17
-7%
|
17
+1%
|
(11)
N/A
|
(9)
+23%
|
(9)
-5%
|
(8)
+8%
|
(12)
-46%
|
5
N/A
|
3
-51%
|
0
-95%
|
0
-69%
|
(17)
N/A
|
(11)
+39%
|
33
N/A
|
28
-14%
|
28
-2%
|
13
-52%
|
(29)
N/A
|
(25)
+14%
|
(18)
+25%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(13)
-5%
|
(15)
-12%
|
(14)
+5%
|
(13)
+2%
|
(17)
-24%
|
(16)
+7%
|
(14)
+7%
|
(13)
+8%
|
(10)
+27%
|
(10)
-4%
|
(10)
-2%
|
(11)
-4%
|
(10)
+5%
|
(9)
+14%
|
(7)
+20%
|
(5)
+34%
|
(3)
+42%
|
(2)
+42%
|
(1)
+8%
|
(2)
-33%
|
(3)
-37%
|
(3)
-15%
|
(3)
-3%
|
(3)
-4%
|
(3)
+15%
|
(3)
-13%
|
(3)
-3%
|
(3)
+7%
|
(3)
+6%
|
(3)
+9%
|
(2)
+10%
|
(2)
+5%
|
(2)
+1%
|
(2)
+22%
|
(2)
+2%
|
(2)
-2%
|
(2)
-2%
|
(2)
-6%
|
(2)
-4%
|
(2)
+3%
|
(2)
-4%
|
(2)
+2%
|
(2)
-2%
|
(2)
-10%
|
(2)
-8%
|
(3)
-9%
|
(3)
-17%
|
(4)
-24%
|
(5)
-29%
|
(6)
-19%
|
(6)
-11%
|
(8)
-26%
|
(9)
-10%
|
(10)
-14%
|
(10)
-6%
|
(9)
+13%
|
(10)
-14%
|
(11)
-3%
|
(14)
-30%
|
(16)
-12%
|
(15)
+1%
|
(17)
-8%
|
(14)
+15%
|
(14)
+0%
|
(13)
+5%
|
(12)
+8%
|
(15)
-16%
|
(18)
-25%
|
(21)
-15%
|
(21)
-3%
|
(19)
+11%
|
(17)
+10%
|
27
N/A
|
23
-15%
|
23
-1%
|
27
+17%
|
(16)
N/A
|
(12)
+26%
|
(8)
+37%
|
|