Jaguar Health Inc
NASDAQ:JAGX
Cash Flow Statement
Cash Flow Statement
Jaguar Health Inc
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(9)
|
(11)
|
(14)
|
(14)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(5)
|
(22)
|
(23)
|
(29)
|
(40)
|
(32)
|
(35)
|
(44)
|
(45)
|
(39)
|
(38)
|
(31)
|
(31)
|
(34)
|
(38)
|
(43)
|
(47)
|
(53)
|
(59)
|
(54)
|
(54)
|
(49)
|
(44)
|
(46)
|
(42)
|
(42)
|
(38)
|
(36)
|
(38)
|
(39)
|
(41)
|
(42)
|
(41)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(13)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
5
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
2
|
2
|
4
|
4
|
4
|
3
|
1
|
1
|
1
|
2
|
2
|
5
|
21
|
21
|
22
|
19
|
9
|
11
|
21
|
22
|
17
|
17
|
12
|
14
|
20
|
22
|
20
|
18
|
14
|
17
|
16
|
17
|
18
|
13
|
15
|
18
|
18
|
17
|
15
|
12
|
11
|
11
|
12
|
11
|
|
| 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
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
3
|
(1)
|
(2)
|
(2)
|
(4)
|
(2)
|
(2)
|
(1)
|
3
|
4
|
5
|
4
|
(5)
|
(4)
|
(3)
|
(1)
|
6
|
5
|
(0)
|
(1)
|
(2)
|
(3)
|
1
|
(3)
|
(4)
|
(2)
|
(3)
|
2
|
5
|
(1)
|
(0)
|
(4)
|
(7)
|
(5)
|
(10)
|
(11)
|
(11)
|
(10)
|
(5)
|
(3)
|
(2)
|
0
|
3
|
|
| Cash from Operating Activities |
(5)
N/A
|
(6)
-13%
|
(11)
-73%
|
(12)
-14%
|
(14)
-17%
|
(18)
-22%
|
(16)
+11%
|
(16)
0%
|
(14)
+8%
|
(10)
+29%
|
(8)
+26%
|
(7)
+5%
|
(10)
-36%
|
(19)
-95%
|
(23)
-22%
|
(23)
+1%
|
(23)
+2%
|
(17)
+27%
|
(16)
+1%
|
(22)
-35%
|
(20)
+8%
|
(21)
-4%
|
(20)
+6%
|
(14)
+28%
|
(15)
-6%
|
(18)
-16%
|
(24)
-33%
|
(30)
-28%
|
(35)
-16%
|
(36)
-3%
|
(37)
-2%
|
(36)
+2%
|
(33)
+7%
|
(35)
-7%
|
(34)
+4%
|
(32)
+5%
|
(33)
-3%
|
(30)
+9%
|
(29)
+3%
|
(29)
+2%
|
(29)
-1%
|
(30)
-1%
|
(28)
+7%
|
(26)
+6%
|
|
| 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
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
(4)
|
(3)
|
(3)
|
(1)
|
4
|
2
|
0
|
1
|
(1)
|
(2)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
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
|
(5)
N/A
|
(3)
+33%
|
(3)
+3%
|
(1)
+57%
|
3
N/A
|
2
-30%
|
2
-4%
|
1
-50%
|
(1)
N/A
|
(2)
-46%
|
(2)
0%
|
(2)
-33%
|
(0)
+99%
|
(0)
+63%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+93%
|
(0)
-1 300%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(10)
-174 633%
|
(0)
+100%
|
0
N/A
|
(1)
N/A
|
9
N/A
|
(2)
N/A
|
(2)
N/A
|
(0)
+75%
|
(0)
+13%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-1 344%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
2
|
19
|
19
|
19
|
23
|
5
|
6
|
8
|
4
|
5
|
8
|
10
|
26
|
24
|
21
|
26
|
13
|
13
|
29
|
24
|
23
|
27
|
11
|
8
|
28
|
34
|
34
|
36
|
23
|
16
|
21
|
20
|
29
|
30
|
25
|
34
|
29
|
38
|
40
|
32
|
21
|
11
|
14
|
|
| Net Issuance of Debt |
2
|
2
|
2
|
8
|
6
|
5
|
4
|
(2)
|
(1)
|
(2)
|
1
|
0
|
0
|
1
|
0
|
2
|
1
|
1
|
5
|
(0)
|
(0)
|
(1)
|
(6)
|
(3)
|
13
|
22
|
23
|
25
|
9
|
(1)
|
(0)
|
4
|
4
|
4
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
3
|
3
|
3
|
|
| Other |
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(5)
|
(3)
|
0
|
0
|
5
|
(1)
|
(1)
|
(4)
|
(7)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
6
N/A
|
3
-56%
|
19
+586%
|
25
+35%
|
24
-5%
|
27
+11%
|
8
-69%
|
4
-56%
|
5
+45%
|
1
-74%
|
5
+285%
|
7
+26%
|
11
+59%
|
27
+156%
|
25
-10%
|
23
-6%
|
25
+6%
|
11
-54%
|
16
+38%
|
24
+50%
|
22
-8%
|
20
-7%
|
21
+5%
|
14
-36%
|
19
+43%
|
48
+148%
|
52
+9%
|
52
-2%
|
44
-15%
|
21
-52%
|
15
-30%
|
25
+66%
|
23
-6%
|
34
+46%
|
34
+0%
|
25
-26%
|
34
+36%
|
28
-19%
|
37
+33%
|
39
+6%
|
31
-20%
|
24
-23%
|
14
-42%
|
17
+20%
|
|
| 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
|
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 |
1
N/A
|
(4)
N/A
|
8
N/A
|
9
+8%
|
7
-21%
|
6
-6%
|
(9)
N/A
|
(9)
-1%
|
(7)
+21%
|
(6)
+4%
|
(1)
+83%
|
(2)
-43%
|
(1)
+56%
|
7
N/A
|
(1)
N/A
|
(0)
+99%
|
2
N/A
|
(5)
N/A
|
(1)
+85%
|
1
N/A
|
1
-2%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
4
N/A
|
31
+628%
|
29
-6%
|
11
-62%
|
9
-19%
|
(15)
N/A
|
(23)
-55%
|
(2)
+92%
|
(12)
-538%
|
(3)
+73%
|
(0)
+87%
|
(7)
-1 795%
|
1
N/A
|
(3)
N/A
|
7
N/A
|
10
+35%
|
2
-85%
|
(6)
N/A
|
(14)
-131%
|
(10)
+30%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(6)
-12%
|
(11)
-73%
|
(12)
-14%
|
(14)
-17%
|
(18)
-23%
|
(16)
+11%
|
(16)
0%
|
(15)
+8%
|
(10)
+30%
|
(8)
+26%
|
(7)
+5%
|
(10)
-36%
|
(19)
-95%
|
(23)
-22%
|
(23)
+1%
|
(23)
+2%
|
(17)
+27%
|
(16)
+1%
|
(22)
-35%
|
(20)
+8%
|
(21)
-4%
|
(20)
+6%
|
(14)
+28%
|
(15)
-6%
|
(18)
-16%
|
(24)
-33%
|
(30)
-28%
|
(35)
-16%
|
(36)
-3%
|
(38)
-5%
|
(37)
+2%
|
(35)
+6%
|
(37)
-6%
|
(34)
+7%
|
(33)
+5%
|
(33)
-2%
|
(30)
+9%
|
(29)
+3%
|
(29)
+2%
|
(30)
-2%
|
(30)
0%
|
(28)
+7%
|
(26)
+5%
|
|