FibroGen Inc
NASDAQ:FGEN
Cash Flow Statement
Cash Flow Statement
FibroGen Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(15)
|
(13)
|
43
|
(36)
|
(60)
|
(90)
|
(79)
|
(85)
|
(86)
|
(67)
|
(100)
|
(79)
|
(58)
|
(67)
|
(125)
|
(121)
|
(121)
|
(129)
|
(119)
|
(141)
|
(86)
|
(90)
|
49
|
42
|
(77)
|
(110)
|
(311)
|
(229)
|
(189)
|
(183)
|
(231)
|
(215)
|
(290)
|
(281)
|
(220)
|
(362)
|
(294)
|
(307)
|
(322)
|
(294)
|
(284)
|
|
Depreciation & Amortization |
5
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
10
|
14
|
18
|
21
|
22
|
22
|
22
|
22
|
22
|
21
|
18
|
15
|
12
|
10
|
10
|
11
|
11
|
11
|
11
|
10
|
|
Stock-Based Compensation |
3
|
4
|
5
|
13
|
19
|
24
|
31
|
29
|
28
|
29
|
30
|
32
|
32
|
33
|
34
|
35
|
38
|
40
|
44
|
48
|
52
|
58
|
62
|
63
|
66
|
67
|
67
|
70
|
73
|
75
|
77
|
74
|
71
|
69
|
67
|
66
|
66
|
65
|
64
|
58
|
0
|
|
Other Non-Cash Items |
4
|
4
|
4
|
11
|
19
|
25
|
33
|
32
|
31
|
31
|
32
|
34
|
35
|
37
|
37
|
38
|
39
|
41
|
45
|
49
|
52
|
56
|
59
|
59
|
62
|
64
|
66
|
70
|
74
|
77
|
103
|
102
|
133
|
131
|
103
|
103
|
67
|
67
|
91
|
86
|
79
|
|
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
|
|
Change in Working Capital |
32
|
34
|
77
|
44
|
58
|
55
|
45
|
45
|
31
|
37
|
12
|
26
|
25
|
22
|
14
|
(7)
|
9
|
10
|
(18)
|
26
|
(48)
|
2
|
(138)
|
(170)
|
(86)
|
(137)
|
241
|
181
|
175
|
180
|
27
|
61
|
60
|
93
|
54
|
100
|
70
|
(10)
|
(96)
|
(152)
|
(120)
|
|
Cash from Operating Activities |
26
N/A
|
30
+15%
|
128
+332%
|
24
-82%
|
22
-5%
|
(4)
N/A
|
4
N/A
|
(3)
N/A
|
(19)
-511%
|
6
N/A
|
(50)
N/A
|
(14)
+73%
|
7
N/A
|
(3)
N/A
|
(67)
-2 326%
|
(84)
-25%
|
(67)
+21%
|
(71)
-7%
|
(87)
-21%
|
(60)
+31%
|
(76)
-27%
|
(22)
+71%
|
(15)
+29%
|
(51)
-232%
|
(79)
-54%
|
(161)
-104%
|
18
N/A
|
44
+148%
|
82
+86%
|
96
+18%
|
(80)
N/A
|
(35)
+57%
|
(82)
-138%
|
(46)
+44%
|
(52)
-14%
|
(148)
-184%
|
(146)
+2%
|
(239)
-64%
|
(317)
-32%
|
(349)
-10%
|
(315)
+10%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(7)
|
(8)
|
(9)
|
(10)
|
(8)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(9)
|
(10)
|
(11)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(3)
|
(4)
|
(4)
|
(5)
|
(31)
|
(30)
|
(66)
|
(66)
|
(40)
|
(39)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Items |
18
|
26
|
44
|
49
|
(99)
|
(109)
|
(126)
|
(130)
|
(4)
|
(3)
|
(3)
|
5
|
8
|
26
|
42
|
46
|
78
|
71
|
70
|
(31)
|
(514)
|
(557)
|
(553)
|
(311)
|
126
|
208
|
342
|
287
|
456
|
204
|
(7)
|
(201)
|
(397)
|
(138)
|
(64)
|
77
|
128
|
169
|
138
|
147
|
156
|
|
Cash from Investing Activities |
11
N/A
|
17
+60%
|
35
+101%
|
38
+11%
|
(107)
N/A
|
(115)
-7%
|
(131)
-14%
|
(134)
-3%
|
(6)
+96%
|
(5)
+9%
|
(5)
+11%
|
4
N/A
|
7
+64%
|
25
+277%
|
40
+59%
|
41
+2%
|
70
+71%
|
62
-12%
|
59
-4%
|
(39)
N/A
|
(522)
-1 230%
|
(564)
-8%
|
(560)
+1%
|
(318)
+43%
|
120
N/A
|
203
+69%
|
338
+67%
|
284
-16%
|
452
+60%
|
200
-56%
|
(12)
N/A
|
(233)
-1 902%
|
(427)
-84%
|
(204)
+52%
|
(129)
+37%
|
37
N/A
|
89
+138%
|
167
+87%
|
135
-19%
|
145
+7%
|
154
+6%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
1
|
1
|
158
|
158
|
162
|
165
|
13
|
13
|
12
|
10
|
10
|
12
|
133
|
504
|
506
|
512
|
396
|
31
|
30
|
26
|
26
|
21
|
21
|
22
|
24
|
31
|
38
|
37
|
33
|
23
|
13
|
7
|
4
|
4
|
54
|
85
|
103
|
103
|
52
|
|
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)
|
(3)
|
(6)
|
(9)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(12)
|
(9)
|
(6)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
73
|
73
|
71
|
|
Other |
0
|
0
|
(1)
|
(2)
|
17
|
0
|
18
|
19
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(9)
|
(14)
|
(15)
|
(16)
|
(16)
|
(15)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(9)
|
(7)
|
(6)
|
(5)
|
(5)
|
(7)
|
(4)
|
(6)
|
(5)
|
(0)
|
|
Cash from Financing Activities |
1
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-269%
|
174
N/A
|
175
+0%
|
180
+3%
|
184
+2%
|
12
-93%
|
12
-6%
|
9
-18%
|
8
-18%
|
7
-13%
|
7
+11%
|
127
+1 606%
|
496
+290%
|
496
+0%
|
498
+0%
|
381
-24%
|
14
-96%
|
14
-4%
|
8
-40%
|
6
-28%
|
(1)
N/A
|
(4)
-258%
|
(2)
+54%
|
(0)
+97%
|
7
N/A
|
13
+80%
|
12
-7%
|
10
-18%
|
5
-50%
|
(1)
N/A
|
(1)
-145%
|
(2)
-22%
|
(2)
-16%
|
47
N/A
|
81
+73%
|
171
+110%
|
172
+1%
|
123
-29%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
5
|
4
|
6
|
4
|
3
|
4
|
(2)
|
(6)
|
(5)
|
(6)
|
(4)
|
(2)
|
(3)
|
|
Net Change in Cash |
37
N/A
|
47
+25%
|
163
+247%
|
61
-63%
|
89
+47%
|
55
-38%
|
54
-3%
|
46
-14%
|
(12)
N/A
|
13
N/A
|
(46)
N/A
|
(2)
+96%
|
20
N/A
|
30
+45%
|
100
+237%
|
453
+354%
|
500
+10%
|
488
-2%
|
354
-28%
|
(85)
N/A
|
(584)
-590%
|
(577)
+1%
|
(569)
+1%
|
(370)
+35%
|
37
N/A
|
40
+8%
|
355
+790%
|
336
-5%
|
552
+64%
|
312
-43%
|
(76)
N/A
|
(258)
-240%
|
(507)
-97%
|
(248)
+51%
|
(186)
+25%
|
(119)
+36%
|
(16)
+87%
|
3
N/A
|
(15)
N/A
|
(35)
-131%
|
(42)
-20%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
19
N/A
|
21
+12%
|
120
+459%
|
13
-89%
|
14
+6%
|
(11)
N/A
|
(1)
+89%
|
(7)
-545%
|
(21)
-182%
|
4
N/A
|
(52)
N/A
|
(15)
+71%
|
6
N/A
|
(4)
N/A
|
(69)
-1 736%
|
(89)
-29%
|
(75)
+16%
|
(81)
-8%
|
(97)
-20%
|
(68)
+30%
|
(84)
-23%
|
(28)
+66%
|
(22)
+23%
|
(58)
-166%
|
(84)
-45%
|
(166)
-97%
|
13
N/A
|
40
+213%
|
78
+92%
|
92
+19%
|
(85)
N/A
|
(66)
+23%
|
(112)
-71%
|
(112)
+0%
|
(118)
-5%
|
(188)
-60%
|
(185)
+2%
|
(242)
-31%
|
(319)
-32%
|
(352)
-10%
|
(318)
+10%
|