Immix Biopharma Inc
NASDAQ:IMMX
Cash Flow Statement
Cash Flow Statement
Immix Biopharma Inc
| 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 |
(2)
|
(2)
|
(24)
|
(26)
|
(26)
|
(27)
|
(8)
|
(9)
|
(11)
|
(14)
|
(16)
|
(18)
|
(19)
|
(22)
|
(22)
|
(21)
|
(23)
|
(24)
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
1
|
2
|
23
|
23
|
23
|
23
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
0
|
1
|
(0)
|
(1)
|
0
|
(0)
|
0
|
1
|
(1)
|
(0)
|
2
|
2
|
1
|
3
|
4
|
5
|
8
|
6
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+3%
|
(2)
-397%
|
(3)
-94%
|
(3)
-4%
|
(5)
-44%
|
(7)
-61%
|
(8)
-8%
|
(11)
-37%
|
(13)
-15%
|
(11)
+10%
|
(13)
-15%
|
(15)
-13%
|
(16)
-6%
|
(15)
+8%
|
(12)
+15%
|
(13)
0%
|
(14)
-15%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
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)
-30%
|
(0)
-579%
|
(0)
-27%
|
(1)
-51%
|
(1)
-73%
|
(1)
+20%
|
(1)
-3%
|
(1)
-10%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
19
|
22
|
22
|
22
|
3
|
0
|
5
|
15
|
16
|
31
|
27
|
17
|
16
|
0
|
1
|
12
|
|
| Net Issuance of Debt |
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)
|
|
| Cash from Financing Activities |
0
N/A
|
0
-13%
|
19
+14 400%
|
22
+15%
|
22
-1%
|
22
+0%
|
3
-85%
|
0
-86%
|
5
+1 089%
|
15
+193%
|
15
+1%
|
31
+102%
|
27
-15%
|
17
-38%
|
16
-4%
|
0
N/A
|
1
N/A
|
12
+956%
|
|
| 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)
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
-23%
|
17
N/A
|
19
+8%
|
18
-2%
|
17
-8%
|
(4)
N/A
|
(8)
-81%
|
(6)
+24%
|
3
N/A
|
4
+53%
|
18
+338%
|
11
-37%
|
0
-99%
|
0
+66%
|
(13)
N/A
|
(12)
+8%
|
(4)
+70%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+3%
|
(2)
-397%
|
(3)
-94%
|
(3)
-4%
|
(5)
-44%
|
(7)
-61%
|
(8)
-8%
|
(11)
-37%
|
(13)
-15%
|
(11)
+10%
|
(13)
-18%
|
(15)
-14%
|
(16)
-8%
|
(16)
+4%
|
(13)
+15%
|
(13)
-1%
|
(15)
-15%
|
|