Helius Medical Technologies Inc
NASDAQ:HSDT
Cash Flow Statement
Cash Flow Statement
Helius Medical Technologies Inc
| 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-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(3)
|
(6)
|
(8)
|
(9)
|
(10)
|
(5)
|
(4)
|
(7)
|
(7)
|
(12)
|
(12)
|
(18)
|
(20)
|
(30)
|
(28)
|
(24)
|
(36)
|
(27)
|
(29)
|
(26)
|
(8)
|
(10)
|
(10)
|
(16)
|
(19)
|
(17)
|
(14)
|
(13)
|
(15)
|
(17)
|
(18)
|
(19)
|
(17)
|
(13)
|
(9)
|
(2)
|
(4)
|
(7)
|
(12)
|
(13)
|
(21)
|
(370)
|
|
| 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
|
|
| Stock-Based Compensation |
1
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
8
|
8
|
8
|
9
|
3
|
4
|
5
|
5
|
4
|
3
|
3
|
2
|
4
|
4
|
4
|
4
|
2
|
2
|
2
|
(1)
|
(0)
|
1
|
3
|
3
|
3
|
2
|
|
| Other Non-Cash Items |
1
|
1
|
2
|
3
|
2
|
2
|
(1)
|
(2)
|
(1)
|
1
|
3
|
4
|
5
|
3
|
11
|
7
|
3
|
15
|
8
|
10
|
6
|
(11)
|
(10)
|
(9)
|
0
|
5
|
4
|
3
|
1
|
3
|
4
|
4
|
4
|
2
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
2
|
10
|
357
|
|
| 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
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
0
|
(1)
|
1
|
0
|
2
|
2
|
2
|
2
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-154%
|
(3)
-247%
|
(5)
-52%
|
(6)
-34%
|
(8)
-25%
|
(7)
+12%
|
(8)
-18%
|
(8)
+3%
|
(8)
-3%
|
(9)
-6%
|
(8)
+9%
|
(11)
-36%
|
(15)
-38%
|
(18)
-22%
|
(19)
-7%
|
(21)
-10%
|
(21)
+1%
|
(20)
+8%
|
(20)
0%
|
(22)
-10%
|
(20)
+9%
|
(22)
-10%
|
(21)
+3%
|
(18)
+15%
|
(17)
+7%
|
(14)
+16%
|
(12)
+17%
|
(11)
+7%
|
(11)
-5%
|
(12)
-6%
|
(13)
-11%
|
(15)
-13%
|
(15)
+1%
|
(16)
-4%
|
(10)
+33%
|
(1)
+88%
|
(4)
-232%
|
(7)
-67%
|
(11)
-60%
|
(12)
-5%
|
(11)
+1%
|
(13)
-11%
|
|
| 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)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(267)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+55%
|
(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)
-50%
|
(0)
-6%
|
(0)
-16%
|
(0)
-23%
|
(0)
-63%
|
(0)
N/A
|
(1)
-30%
|
(0)
+23%
|
(0)
+39%
|
(1)
-185%
|
(1)
+19%
|
(1)
+16%
|
(0)
+10%
|
(0)
+98%
|
(0)
-100%
|
(0)
-300%
|
(0)
-25%
|
(0)
+40%
|
(0)
+33%
|
(0)
-25%
|
(0)
+60%
|
(0)
-45%
|
(0)
+17%
|
(0)
N/A
|
(0)
N/A
|
(0)
+79%
|
0
N/A
|
0
N/A
|
(267)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
7
|
7
|
7
|
7
|
3
|
3
|
2
|
8
|
14
|
14
|
10
|
19
|
15
|
16
|
23
|
18
|
32
|
31
|
43
|
40
|
20
|
20
|
2
|
5
|
9
|
9
|
11
|
20
|
16
|
16
|
24
|
12
|
12
|
30
|
1
|
(16)
|
(10)
|
(10)
|
8
|
10
|
13
|
417
|
|
| Net Issuance of Debt |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
7
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(0)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(15)
|
|
| Cash from Financing Activities |
0
N/A
|
8
+2 011%
|
8
0%
|
8
+0%
|
7
-2%
|
3
-65%
|
3
+19%
|
10
+217%
|
10
-2%
|
15
+56%
|
15
-3%
|
8
-46%
|
16
+100%
|
14
-13%
|
14
+3%
|
22
+55%
|
18
-19%
|
30
+68%
|
30
-2%
|
40
+35%
|
36
-9%
|
18
-49%
|
19
+0%
|
2
-91%
|
4
+158%
|
8
+93%
|
8
N/A
|
10
+17%
|
18
+87%
|
14
-24%
|
14
+4%
|
21
+48%
|
10
-52%
|
11
+8%
|
28
+153%
|
1
-96%
|
(15)
N/A
|
(10)
+37%
|
(10)
-2%
|
7
N/A
|
9
+30%
|
11
+23%
|
401
+3 499%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
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 |
0
N/A
|
7
+70 100%
|
5
-29%
|
3
-42%
|
0
-86%
|
(6)
N/A
|
(5)
+21%
|
1
N/A
|
2
+53%
|
7
+215%
|
6
-15%
|
0
-100%
|
5
+25 000%
|
(1)
N/A
|
(4)
-215%
|
3
N/A
|
(3)
N/A
|
9
N/A
|
10
+7%
|
20
+105%
|
14
-29%
|
(2)
N/A
|
(3)
-102%
|
(20)
-497%
|
(14)
+29%
|
(9)
+37%
|
(6)
+30%
|
(2)
+66%
|
7
N/A
|
2
-69%
|
2
-7%
|
8
+282%
|
(5)
N/A
|
(4)
+18%
|
12
N/A
|
(9)
N/A
|
(17)
-77%
|
(14)
+17%
|
(17)
-21%
|
(4)
+76%
|
(3)
+38%
|
(0)
+88%
|
121
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-154%
|
(3)
-247%
|
(5)
-52%
|
(6)
-34%
|
(8)
-25%
|
(7)
+12%
|
(8)
-18%
|
(8)
+3%
|
(8)
-3%
|
(9)
-6%
|
(8)
+9%
|
(11)
-36%
|
(15)
-39%
|
(18)
-22%
|
(20)
-7%
|
(22)
-10%
|
(21)
+1%
|
(20)
+7%
|
(20)
0%
|
(22)
-10%
|
(20)
+9%
|
(22)
-9%
|
(21)
+2%
|
(18)
+15%
|
(17)
+7%
|
(14)
+16%
|
(12)
+17%
|
(11)
+7%
|
(12)
-5%
|
(12)
-6%
|
(13)
-10%
|
(15)
-13%
|
(15)
+1%
|
(16)
-4%
|
(10)
+33%
|
(1)
+88%
|
(4)
-229%
|
(7)
-67%
|
(11)
-60%
|
(12)
-5%
|
(11)
+1%
|
(13)
-11%
|
|