Kodiak Sciences Inc
NASDAQ:KOD
Cash Flow Statement
Cash Flow Statement
Kodiak Sciences 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 |
(37)
|
(32)
|
(38)
|
(41)
|
(41)
|
(44)
|
(46)
|
(47)
|
(64)
|
(78)
|
(102)
|
(133)
|
(159)
|
(189)
|
(220)
|
(267)
|
(312)
|
(347)
|
(357)
|
(334)
|
(309)
|
(298)
|
(271)
|
(260)
|
(233)
|
(198)
|
(192)
|
(176)
|
(191)
|
(200)
|
(217)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
7
|
11
|
15
|
18
|
19
|
19
|
19
|
19
|
19
|
19
|
18
|
|
| Stock-Based Compensation |
0
|
1
|
2
|
3
|
4
|
4
|
5
|
6
|
11
|
17
|
23
|
31
|
35
|
39
|
43
|
61
|
80
|
94
|
108
|
106
|
104
|
104
|
92
|
89
|
81
|
74
|
74
|
60
|
58
|
55
|
54
|
|
| Other Non-Cash Items |
6
|
9
|
13
|
18
|
16
|
14
|
11
|
6
|
11
|
17
|
25
|
34
|
40
|
46
|
51
|
69
|
87
|
102
|
115
|
112
|
109
|
108
|
97
|
95
|
89
|
82
|
83
|
69
|
68
|
65
|
64
|
|
| 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
|
|
| Change in Working Capital |
1
|
(3)
|
(1)
|
(6)
|
(1)
|
(4)
|
(1)
|
1
|
2
|
10
|
9
|
15
|
18
|
19
|
19
|
14
|
33
|
34
|
29
|
12
|
(18)
|
(19)
|
(18)
|
(7)
|
(22)
|
(34)
|
(30)
|
(28)
|
(3)
|
1
|
8
|
|
| Cash from Operating Activities |
(29)
N/A
|
(26)
+11%
|
(26)
+0%
|
(29)
-13%
|
(25)
+14%
|
(33)
-34%
|
(36)
-8%
|
(39)
-8%
|
(50)
-27%
|
(51)
-2%
|
(68)
-33%
|
(83)
-23%
|
(100)
-20%
|
(123)
-23%
|
(150)
-22%
|
(182)
-21%
|
(191)
-5%
|
(209)
-10%
|
(210)
-1%
|
(206)
+2%
|
(211)
-2%
|
(197)
+6%
|
(177)
+10%
|
(154)
+13%
|
(147)
+5%
|
(131)
+11%
|
(119)
+9%
|
(117)
+2%
|
(107)
+9%
|
(115)
-8%
|
(127)
-10%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(7)
|
(14)
|
(27)
|
(58)
|
(63)
|
(75)
|
(77)
|
(53)
|
(47)
|
(41)
|
(27)
|
(20)
|
(41)
|
(29)
|
(28)
|
(28)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(24)
|
(23)
|
(23)
|
(137)
|
(180)
|
(124)
|
(65)
|
112
|
195
|
147
|
89
|
25
|
9
|
(428)
|
(362)
|
(289)
|
(104)
|
430
|
364
|
291
|
105
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
+48%
|
(1)
-427%
|
(24)
-4 116%
|
(24)
+3%
|
(24)
-2%
|
(137)
-465%
|
(180)
-32%
|
(124)
+31%
|
(67)
+46%
|
105
N/A
|
181
+73%
|
119
-34%
|
31
-74%
|
(39)
N/A
|
(66)
-71%
|
(505)
-661%
|
(414)
+18%
|
(337)
+19%
|
(145)
+57%
|
403
N/A
|
344
-15%
|
249
-28%
|
76
-70%
|
(28)
N/A
|
(28)
+0%
|
(1)
+97%
|
(1)
-14%
|
(1)
+15%
|
(1)
+19%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
84
|
84
|
84
|
84
|
300
|
300
|
301
|
301
|
618
|
620
|
621
|
623
|
8
|
8
|
6
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Net Issuance of Debt |
43
|
43
|
33
|
33
|
(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 |
(1)
|
(1)
|
(2)
|
(0)
|
0
|
1
|
2
|
(0)
|
99
|
99
|
99
|
99
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
42
N/A
|
42
-1%
|
31
-26%
|
116
+277%
|
84
-28%
|
85
+1%
|
86
+2%
|
300
+249%
|
399
+33%
|
400
+0%
|
400
+0%
|
717
+79%
|
619
-14%
|
621
+0%
|
622
+0%
|
8
-99%
|
8
+2%
|
6
-29%
|
4
-33%
|
2
-52%
|
0
-88%
|
0
+52%
|
0
-26%
|
0
-88%
|
0
+123%
|
(0)
N/A
|
(0)
+26%
|
1
N/A
|
1
+17%
|
1
+10%
|
1
+126%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Net Change in Cash |
13
N/A
|
16
+21%
|
5
-67%
|
87
+1 574%
|
34
-60%
|
27
-21%
|
25
-7%
|
124
+385%
|
169
+37%
|
225
+33%
|
265
+18%
|
739
+178%
|
700
-5%
|
617
-12%
|
503
-19%
|
(213)
N/A
|
(249)
-17%
|
(708)
-185%
|
(621)
+12%
|
(541)
+13%
|
(355)
+34%
|
206
N/A
|
167
-19%
|
95
-43%
|
(71)
N/A
|
(159)
-125%
|
(148)
+7%
|
(118)
+20%
|
(107)
+9%
|
(115)
-8%
|
(126)
-9%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(29)
N/A
|
(26)
+11%
|
(26)
+0%
|
(30)
-15%
|
(26)
+14%
|
(34)
-34%
|
(37)
-8%
|
(40)
-7%
|
(50)
-28%
|
(51)
-2%
|
(70)
-36%
|
(90)
-30%
|
(114)
-26%
|
(150)
-32%
|
(208)
-38%
|
(246)
-18%
|
(266)
-8%
|
(286)
-8%
|
(263)
+8%
|
(254)
+3%
|
(252)
+1%
|
(224)
+11%
|
(197)
+12%
|
(196)
+0%
|
(176)
+10%
|
(159)
+10%
|
(147)
+7%
|
(118)
+20%
|
(107)
+9%
|
(116)
-8%
|
(128)
-10%
|
|