Monopar Therapeutics Inc
NASDAQ:MNPR
Cash Flow Statement
Cash Flow Statement
Monopar Therapeutics Inc
| 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 |
(17)
|
(17)
|
(17)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(16)
|
(17)
|
(17)
|
(19)
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
|
| Other Non-Cash Items |
14
|
14
|
14
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
6
|
7
|
8
|
9
|
|
| 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
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
(1)
|
(0)
|
0
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
-19%
|
(4)
-14%
|
(3)
+17%
|
(3)
+10%
|
(3)
-7%
|
(3)
+0%
|
(3)
0%
|
(3)
-5%
|
(3)
-4%
|
(3)
-8%
|
(4)
-20%
|
(5)
-14%
|
(5)
-17%
|
(6)
-7%
|
(7)
-11%
|
(7)
-12%
|
(8)
-7%
|
(8)
+1%
|
(8)
-3%
|
(7)
+9%
|
(7)
+3%
|
(8)
-11%
|
(8)
+3%
|
(8)
-3%
|
(7)
+8%
|
(7)
+6%
|
(6)
+13%
|
(6)
-7%
|
(10)
-63%
|
(10)
+6%
|
(11)
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(3)
|
(3)
|
5
|
5
|
2
|
3
|
(14)
|
(14)
|
(12)
|
(16)
|
|
| 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
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
|
(5)
N/A
|
(6)
-20%
|
(3)
+50%
|
(3)
0%
|
5
N/A
|
5
N/A
|
2
-60%
|
3
+51%
|
(14)
N/A
|
(14)
+5%
|
(12)
+9%
|
(16)
-25%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
10
|
11
|
12
|
19
|
8
|
19
|
18
|
11
|
11
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
4
|
4
|
4
|
59
|
56
|
56
|
149
|
|
| Net Issuance of Debt |
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
|
|
| Other |
5
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
10
N/A
|
9
-10%
|
8
-12%
|
0
-100%
|
(0)
N/A
|
(0)
-5%
|
(0)
-9%
|
(0)
-4%
|
9
N/A
|
10
+6%
|
11
+10%
|
18
+62%
|
8
-53%
|
19
+127%
|
18
-5%
|
11
-38%
|
11
N/A
|
(0)
N/A
|
(0)
-67%
|
(0)
-20%
|
0
N/A
|
1
+2 733%
|
2
+84%
|
2
+17%
|
2
+11%
|
4
+117%
|
4
-15%
|
3
-7%
|
59
+1 595%
|
56
-6%
|
56
-1%
|
148
+166%
|
|
| 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)
|
|
| Net Change in Cash |
7
N/A
|
5
-22%
|
4
-27%
|
(3)
N/A
|
(3)
+2%
|
(3)
-7%
|
(3)
N/A
|
(3)
-1%
|
6
N/A
|
7
+6%
|
7
+10%
|
13
+82%
|
4
-74%
|
13
+273%
|
12
-11%
|
4
-63%
|
4
-18%
|
(8)
N/A
|
(8)
+1%
|
(8)
-2%
|
(12)
-51%
|
(12)
+0%
|
(9)
+23%
|
(9)
+5%
|
(1)
+90%
|
2
N/A
|
(1)
N/A
|
0
N/A
|
39
+7 612%
|
32
-17%
|
33
+5%
|
122
+264%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-19%
|
(4)
-14%
|
(3)
+17%
|
(3)
+10%
|
(3)
-7%
|
(3)
+0%
|
(3)
0%
|
(3)
-5%
|
(3)
-4%
|
(3)
-8%
|
(4)
-20%
|
(5)
-14%
|
(5)
-17%
|
(6)
-7%
|
(7)
-11%
|
(7)
-12%
|
(8)
-7%
|
(8)
+1%
|
(8)
-3%
|
(7)
+9%
|
(7)
+3%
|
(8)
-11%
|
(8)
+3%
|
(8)
-3%
|
(7)
+8%
|
(7)
+6%
|
(6)
+13%
|
(6)
-7%
|
(10)
-63%
|
(10)
+6%
|
(11)
-10%
|
|