Gossamer Bio Inc
NASDAQ:GOSS
Cash Flow Statement
Cash Flow Statement
Gossamer Bio Inc
| 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 |
(33)
|
(66)
|
(115)
|
(147)
|
(154)
|
(165)
|
(164)
|
(180)
|
(202)
|
(224)
|
(233)
|
(243)
|
(247)
|
(240)
|
(242)
|
(234)
|
(234)
|
(231)
|
(230)
|
(229)
|
(221)
|
(207)
|
(187)
|
(180)
|
(173)
|
(81)
|
(72)
|
(57)
|
(51)
|
(139)
|
(156)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
2
|
20
|
31
|
33
|
37
|
25
|
21
|
26
|
30
|
33
|
39
|
39
|
38
|
37
|
32
|
34
|
36
|
39
|
43
|
40
|
38
|
34
|
29
|
26
|
23
|
22
|
21
|
17
|
15
|
13
|
|
| Other Non-Cash Items |
22
|
43
|
70
|
81
|
63
|
46
|
25
|
24
|
32
|
52
|
59
|
69
|
68
|
54
|
53
|
43
|
43
|
44
|
44
|
45
|
41
|
37
|
32
|
34
|
30
|
26
|
23
|
13
|
9
|
7
|
14
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
8
|
8
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
11
|
11
|
11
|
10
|
10
|
|
| Change in Working Capital |
2
|
6
|
13
|
15
|
15
|
14
|
13
|
10
|
(1)
|
(4)
|
(11)
|
(3)
|
(6)
|
(4)
|
3
|
1
|
5
|
0
|
4
|
(4)
|
(8)
|
(8)
|
(19)
|
(15)
|
(18)
|
50
|
46
|
39
|
50
|
(23)
|
(16)
|
|
| Cash from Operating Activities |
(9)
N/A
|
(16)
-72%
|
(32)
-95%
|
(51)
-61%
|
(75)
-47%
|
(105)
-40%
|
(126)
-20%
|
(145)
-15%
|
(169)
-17%
|
(175)
-3%
|
(184)
-5%
|
(176)
+4%
|
(183)
-4%
|
(188)
-3%
|
(185)
+2%
|
(189)
-2%
|
(183)
+3%
|
(185)
-1%
|
(180)
+3%
|
(187)
-4%
|
(187)
+0%
|
(176)
+6%
|
(173)
+1%
|
(159)
+8%
|
(158)
+0%
|
(4)
+98%
|
(1)
+64%
|
(3)
-143%
|
9
N/A
|
(154)
N/A
|
(158)
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
11
|
(29)
|
(133)
|
(141)
|
(350)
|
(322)
|
(200)
|
(144)
|
82
|
201
|
203
|
217
|
201
|
44
|
(65)
|
(116)
|
(120)
|
(65)
|
1
|
(1)
|
(0)
|
8
|
(88)
|
(111)
|
(58)
|
(130)
|
(38)
|
29
|
(11)
|
93
|
136
|
|
| Cash from Investing Activities |
11
N/A
|
(31)
N/A
|
(136)
-340%
|
(145)
-6%
|
(354)
-144%
|
(326)
+8%
|
(203)
+38%
|
(147)
+27%
|
79
N/A
|
199
+152%
|
201
+1%
|
215
+7%
|
199
-7%
|
43
-78%
|
(67)
N/A
|
(117)
-76%
|
(121)
-3%
|
(66)
+45%
|
1
N/A
|
(1)
N/A
|
(1)
+29%
|
8
N/A
|
(88)
N/A
|
(111)
-26%
|
(58)
+48%
|
(130)
-124%
|
(38)
+71%
|
29
N/A
|
(11)
N/A
|
93
N/A
|
136
+47%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
72
|
73
|
303
|
303
|
522
|
521
|
292
|
293
|
2
|
119
|
119
|
118
|
118
|
1
|
2
|
2
|
2
|
2
|
122
|
122
|
122
|
122
|
201
|
202
|
202
|
203
|
2
|
1
|
1
|
1
|
2
|
|
| Net Issuance of Debt |
6
|
6
|
6
|
(0)
|
0
|
28
|
28
|
28
|
0
|
194
|
194
|
194
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(19)
|
(16)
|
(13)
|
(10)
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
78
N/A
|
79
+2%
|
309
+289%
|
301
-3%
|
520
+73%
|
547
+5%
|
318
-42%
|
322
+1%
|
31
-90%
|
313
+917%
|
314
+0%
|
313
0%
|
313
+0%
|
2
-99%
|
3
+47%
|
3
+4%
|
3
-2%
|
3
-8%
|
120
+3 884%
|
117
-3%
|
114
-3%
|
111
-3%
|
190
+71%
|
190
0%
|
190
0%
|
184
-3%
|
(14)
N/A
|
(11)
+17%
|
(8)
+31%
|
2
N/A
|
2
+55%
|
|
| 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)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
79
N/A
|
32
-59%
|
141
+337%
|
105
-26%
|
92
-13%
|
116
+27%
|
(11)
N/A
|
30
N/A
|
(59)
N/A
|
338
N/A
|
331
-2%
|
352
+6%
|
329
-6%
|
(143)
N/A
|
(248)
-74%
|
(303)
-22%
|
(301)
+1%
|
(249)
+17%
|
(60)
+76%
|
(72)
-19%
|
(74)
-3%
|
(57)
+22%
|
(71)
-24%
|
(80)
-13%
|
(26)
+67%
|
50
N/A
|
(53)
N/A
|
14
N/A
|
(9)
N/A
|
(60)
-538%
|
(20)
+67%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(18)
-78%
|
(35)
-97%
|
(55)
-56%
|
(78)
-44%
|
(109)
-39%
|
(128)
-18%
|
(148)
-15%
|
(172)
-17%
|
(177)
-3%
|
(186)
-5%
|
(178)
+4%
|
(185)
-4%
|
(190)
-3%
|
(187)
+1%
|
(190)
-2%
|
(184)
+3%
|
(186)
-1%
|
(180)
+3%
|
(187)
-4%
|
(187)
+0%
|
(176)
+6%
|
(174)
+1%
|
(159)
+8%
|
(158)
+0%
|
(4)
+98%
|
(1)
+64%
|
(3)
-143%
|
9
N/A
|
(154)
N/A
|
(159)
-3%
|
|