Genprex Inc
NASDAQ:GNPX
Cash Flow Statement
Cash Flow Statement
Genprex Inc
| 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 |
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(8)
|
(10)
|
(12)
|
(14)
|
(11)
|
(12)
|
(11)
|
(14)
|
(15)
|
(15)
|
(18)
|
(19)
|
(18)
|
(19)
|
(20)
|
(18)
|
(20)
|
(23)
|
(24)
|
(28)
|
(30)
|
(32)
|
(31)
|
(28)
|
(26)
|
(23)
|
(21)
|
(19)
|
(17)
|
(17)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
7
|
4
|
4
|
1
|
(0)
|
3
|
5
|
6
|
6
|
6
|
5
|
5
|
6
|
6
|
5
|
5
|
5
|
4
|
3
|
3
|
1
|
1
|
|
| Other Non-Cash Items |
3
|
3
|
1
|
1
|
1
|
1
|
4
|
4
|
5
|
6
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
6
|
5
|
4
|
4
|
1
|
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
|
|
| 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
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
0
|
(0)
|
1
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
2
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
2
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-39%
|
(2)
-33%
|
(3)
-21%
|
(2)
+23%
|
(2)
+21%
|
(4)
-141%
|
(5)
-20%
|
(7)
-37%
|
(8)
-21%
|
(7)
+19%
|
(7)
-8%
|
(7)
+5%
|
(10)
-42%
|
(12)
-20%
|
(12)
0%
|
(14)
-18%
|
(15)
-7%
|
(14)
+4%
|
(15)
-4%
|
(14)
+5%
|
(13)
+10%
|
(14)
-12%
|
(16)
-14%
|
(18)
-7%
|
(20)
-16%
|
(24)
-18%
|
(24)
0%
|
(25)
-2%
|
(23)
+7%
|
(21)
+10%
|
(18)
+12%
|
(17)
+6%
|
(16)
+7%
|
(14)
+12%
|
(15)
-7%
|
|
| 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
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-25%
|
(0)
-14%
|
(0)
+37%
|
(0)
+21%
|
(0)
+20%
|
(0)
-7%
|
(0)
+25%
|
(0)
-155%
|
(0)
-3%
|
(1)
-811%
|
(1)
+5%
|
(1)
-3%
|
(1)
-13%
|
(0)
+81%
|
(0)
+56%
|
(2)
-2 574%
|
(2)
+1%
|
(2)
+2%
|
(2)
+1%
|
(0)
+96%
|
0
N/A
|
(0)
N/A
|
(0)
-229%
|
(0)
+37%
|
(0)
-30%
|
(0)
+2%
|
(0)
-163%
|
(0)
+64%
|
(0)
+5%
|
(0)
+55%
|
(0)
+72%
|
0
N/A
|
0
+1 317%
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
3
|
3
|
2
|
1
|
1
|
16
|
15
|
15
|
15
|
0
|
0
|
1
|
27
|
30
|
30
|
42
|
41
|
39
|
38
|
26
|
0
|
0
|
0
|
0
|
4
|
4
|
11
|
11
|
13
|
13
|
8
|
12
|
11
|
13
|
15
|
|
| 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
|
|
| 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
|
|
| Cash from Financing Activities |
3
N/A
|
3
N/A
|
3
+7%
|
2
-21%
|
1
-65%
|
1
+10%
|
16
+1 708%
|
15
-5%
|
15
+3%
|
15
-1%
|
0
-99%
|
0
+106%
|
1
+204%
|
27
+2 031%
|
30
+10%
|
30
+3%
|
42
+37%
|
41
-1%
|
39
-6%
|
38
-1%
|
26
-33%
|
0
-99%
|
0
-31%
|
0
-99%
|
0
+256%
|
4
+63 763%
|
4
N/A
|
11
+159%
|
11
0%
|
13
+26%
|
13
+0%
|
8
-40%
|
12
+50%
|
11
-6%
|
13
+15%
|
15
+13%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
1
-37%
|
0
-48%
|
(1)
N/A
|
(1)
-142%
|
(1)
+37%
|
12
N/A
|
10
-14%
|
8
-15%
|
7
-18%
|
(8)
N/A
|
(8)
-3%
|
(7)
+15%
|
16
N/A
|
18
+9%
|
19
+5%
|
25
+37%
|
24
-5%
|
22
-8%
|
21
-5%
|
11
-46%
|
(13)
N/A
|
(14)
-13%
|
(17)
-16%
|
(18)
-7%
|
(16)
+7%
|
(20)
-22%
|
(14)
+31%
|
(14)
-3%
|
(10)
+31%
|
(7)
+24%
|
(10)
-36%
|
(5)
+50%
|
(5)
+8%
|
(1)
+77%
|
(0)
+65%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-38%
|
(2)
-32%
|
(3)
-18%
|
(2)
+23%
|
(2)
+20%
|
(4)
-137%
|
(5)
-19%
|
(7)
-38%
|
(8)
-21%
|
(7)
+18%
|
(7)
-8%
|
(7)
+4%
|
(10)
-41%
|
(12)
-19%
|
(12)
-1%
|
(14)
-18%
|
(15)
-7%
|
(14)
+4%
|
(15)
-4%
|
(14)
+4%
|
(13)
+10%
|
(14)
-13%
|
(16)
-14%
|
(18)
-7%
|
(21)
-16%
|
(24)
-18%
|
(24)
0%
|
(25)
-2%
|
(23)
+7%
|
(21)
+10%
|
(18)
+12%
|
(17)
+6%
|
(16)
+7%
|
(14)
+12%
|
(15)
-7%
|
|