MEI Pharma Inc
NASDAQ:MEIP
Cash Flow Statement
Cash Flow Statement
MEI Pharma Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(36)
|
(33)
|
(28)
|
(24)
|
(21)
|
(21)
|
(21)
|
(4)
|
1
|
3
|
(2)
|
(20)
|
(25)
|
(40)
|
(46)
|
(28)
|
(39)
|
(17)
|
(5)
|
(38)
|
(24)
|
(47)
|
(43)
|
(31)
|
(64)
|
(41)
|
(60)
|
(64)
|
(35)
|
(54)
|
(54)
|
(31)
|
(38)
|
(32)
|
41
|
20
|
26
|
18
|
(47)
|
(38)
|
(32)
|
|
| 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
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
13
|
19
|
(4)
|
2
|
(21)
|
(35)
|
(3)
|
(16)
|
30
|
27
|
13
|
31
|
(8)
|
2
|
4
|
(18)
|
(11)
|
(11)
|
(7)
|
4
|
4
|
4
|
4
|
4
|
16
|
15
|
13
|
12
|
|
| 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
|
|
| Change in Working Capital |
3
|
0
|
(2)
|
(4)
|
(3)
|
0
|
14
|
(2)
|
(1)
|
(2)
|
(13)
|
4
|
2
|
6
|
(1)
|
11
|
12
|
8
|
10
|
(3)
|
(3)
|
51
|
56
|
72
|
82
|
17
|
27
|
17
|
8
|
17
|
8
|
(23)
|
(23)
|
(25)
|
(102)
|
(78)
|
(74)
|
(84)
|
(12)
|
(12)
|
(17)
|
|
| Cash from Operating Activities |
(27)
N/A
|
(28)
-3%
|
(27)
+3%
|
(25)
+8%
|
(21)
+15%
|
(18)
+15%
|
(3)
+81%
|
(3)
+15%
|
3
N/A
|
3
+11%
|
(12)
N/A
|
(13)
-9%
|
(21)
-61%
|
(21)
-3%
|
(28)
-29%
|
(20)
+27%
|
(25)
-25%
|
(29)
-17%
|
(31)
-4%
|
(44)
-43%
|
(43)
+2%
|
34
N/A
|
39
+15%
|
54
+37%
|
48
-10%
|
(32)
N/A
|
(31)
+4%
|
(43)
-41%
|
(44)
-3%
|
(49)
-10%
|
(56)
-14%
|
(62)
-10%
|
(57)
+8%
|
(52)
+7%
|
(56)
-7%
|
(53)
+6%
|
(44)
+17%
|
(50)
-15%
|
(43)
+14%
|
(36)
+17%
|
(36)
-1%
|
|
| 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)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other Items |
(15)
|
(10)
|
(15)
|
15
|
15
|
10
|
(5)
|
0
|
(10)
|
(10)
|
5
|
5
|
15
|
(44)
|
(45)
|
(50)
|
(45)
|
25
|
25
|
(11)
|
(10)
|
(105)
|
(105)
|
(75)
|
(70)
|
25
|
35
|
(3)
|
(3)
|
7
|
6
|
60
|
55
|
54
|
45
|
59
|
49
|
49
|
59
|
55
|
55
|
|
| Cash from Investing Activities |
(15)
N/A
|
(10)
+33%
|
(15)
-50%
|
15
N/A
|
15
+0%
|
10
-33%
|
(5)
N/A
|
0
N/A
|
(10)
N/A
|
(10)
-1%
|
5
N/A
|
5
-1%
|
15
+204%
|
(44)
N/A
|
(45)
-1%
|
(50)
-12%
|
(45)
+9%
|
24
N/A
|
25
+1%
|
(11)
N/A
|
(11)
-6%
|
(106)
-841%
|
(107)
0%
|
(77)
+28%
|
(70)
+8%
|
25
N/A
|
35
+43%
|
(3)
N/A
|
(3)
-8%
|
7
N/A
|
6
-18%
|
60
+956%
|
54
-9%
|
54
-1%
|
45
-16%
|
59
+31%
|
49
-17%
|
49
+0%
|
59
+20%
|
55
-7%
|
55
0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
43
|
43
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
70
|
72
|
71
|
72
|
2
|
1
|
49
|
49
|
70
|
73
|
24
|
24
|
3
|
0
|
53
|
53
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
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
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
5
|
5
|
5
|
5
|
0
|
(0)
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
43
N/A
|
43
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
4
N/A
|
4
N/A
|
4
N/A
|
0
-100%
|
0
+850%
|
0
N/A
|
70
+36 995%
|
71
+1%
|
71
0%
|
71
+0%
|
1
-98%
|
6
+336%
|
54
+799%
|
54
0%
|
75
+38%
|
73
-3%
|
24
-67%
|
24
+1%
|
3
-86%
|
0
-99%
|
49
+244 200%
|
49
+0%
|
49
0%
|
49
+0%
|
0
-99%
|
(0)
N/A
|
(0)
-100%
|
0
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
-2%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
5
+533%
|
1
-83%
|
(10)
N/A
|
(6)
+38%
|
(8)
-28%
|
(4)
+48%
|
1
N/A
|
(3)
N/A
|
(2)
+11%
|
(7)
-187%
|
(8)
-13%
|
(5)
+29%
|
5
N/A
|
(1)
N/A
|
1
N/A
|
1
-13%
|
(4)
N/A
|
(0)
+97%
|
(0)
+17%
|
0
N/A
|
3
+9 067%
|
5
+81%
|
1
-75%
|
2
+85%
|
(4)
N/A
|
5
N/A
|
3
-43%
|
1
-48%
|
7
+421%
|
(1)
N/A
|
(2)
-68%
|
(2)
-42%
|
1
N/A
|
(11)
N/A
|
(6)
+49%
|
(6)
-12%
|
(13)
-105%
|
4
N/A
|
19
+419%
|
18
-2%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(27)
N/A
|
(28)
-3%
|
(27)
+4%
|
(25)
+8%
|
(21)
+15%
|
(18)
+15%
|
(3)
+81%
|
(3)
+15%
|
3
N/A
|
3
+10%
|
(12)
N/A
|
(13)
-8%
|
(21)
-61%
|
(21)
-3%
|
(28)
-29%
|
(20)
+27%
|
(25)
-25%
|
(30)
-17%
|
(31)
-4%
|
(44)
-43%
|
(44)
+1%
|
33
N/A
|
38
+13%
|
52
+38%
|
48
-9%
|
(33)
N/A
|
(31)
+6%
|
(43)
-41%
|
(45)
-3%
|
(49)
-10%
|
(56)
-14%
|
(62)
-9%
|
(57)
+8%
|
(53)
+7%
|
(56)
-7%
|
(53)
+6%
|
(44)
+17%
|
(50)
-15%
|
(43)
+14%
|
(36)
+17%
|
(36)
-1%
|
|