Minerva Neurosciences Inc
NASDAQ:NERV
Cash Flow Statement
Cash Flow Statement
Minerva Neurosciences Inc
| Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | 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 |
(2)
|
(1)
|
(3)
|
(6)
|
(25)
|
(52)
|
(57)
|
(60)
|
(47)
|
(26)
|
(27)
|
(29)
|
(28)
|
(30)
|
(31)
|
(34)
|
(38)
|
(41)
|
(32)
|
(33)
|
(36)
|
(37)
|
(50)
|
(54)
|
(54)
|
(55)
|
(72)
|
(69)
|
(27)
|
(21)
|
2
|
5
|
(35)
|
(36)
|
(50)
|
(51)
|
(49)
|
(47)
|
(32)
|
(29)
|
(27)
|
(28)
|
(30)
|
(32)
|
(34)
|
(3)
|
1
|
6
|
11
|
(14)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
15
|
16
|
18
|
18
|
4
|
4
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
9
|
8
|
10
|
11
|
9
|
9
|
9
|
10
|
10
|
10
|
9
|
7
|
6
|
10
|
5
|
4
|
4
|
4
|
3
|
3
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
0
|
1
|
1
|
17
|
18
|
20
|
20
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
8
|
8
|
28
|
27
|
29
|
29
|
10
|
10
|
10
|
11
|
27
|
27
|
27
|
27
|
12
|
11
|
11
|
10
|
10
|
11
|
11
|
(18)
|
(21)
|
(23)
|
(25)
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
2
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
3
|
1
|
4
|
7
|
39
|
39
|
35
|
33
|
(2)
|
0
|
5
|
6
|
8
|
3
|
0
|
(41)
|
(47)
|
(46)
|
(46)
|
(3)
|
(2)
|
0
|
1
|
(0)
|
(4)
|
(4)
|
(1)
|
(2)
|
4
|
5
|
0
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+20%
|
(2)
-83%
|
(3)
-49%
|
(5)
-67%
|
(32)
-499%
|
(36)
-12%
|
(40)
-10%
|
(44)
-11%
|
(23)
+49%
|
(24)
-7%
|
(25)
-5%
|
(24)
+4%
|
(23)
+4%
|
(26)
-10%
|
(26)
+0%
|
(26)
-3%
|
3
N/A
|
3
+1%
|
(2)
N/A
|
(6)
-243%
|
(41)
-564%
|
(42)
-2%
|
(41)
+3%
|
(40)
+3%
|
(39)
+1%
|
(43)
-11%
|
(43)
+1%
|
(40)
+6%
|
(41)
-1%
|
(34)
+17%
|
(30)
+12%
|
(28)
+6%
|
(27)
+4%
|
(25)
+9%
|
(25)
-2%
|
(24)
+3%
|
(25)
-4%
|
(25)
+3%
|
(19)
+23%
|
(18)
+7%
|
(13)
+27%
|
(15)
-15%
|
(21)
-40%
|
(21)
0%
|
(20)
+2%
|
(20)
+4%
|
(18)
+10%
|
(16)
+11%
|
(14)
+9%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(23)
|
(22)
|
(18)
|
(10)
|
14
|
22
|
18
|
(7)
|
(19)
|
(107)
|
(107)
|
(59)
|
(12)
|
97
|
69
|
28
|
(1)
|
(11)
|
14
|
42
|
39
|
22
|
25
|
8
|
3
|
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
|
1
N/A
|
1
N/A
|
1
-3%
|
1
-4%
|
(0)
N/A
|
(23)
-29 013%
|
(22)
+4%
|
(18)
+18%
|
(10)
+44%
|
14
N/A
|
22
+53%
|
18
-19%
|
(7)
N/A
|
(19)
-183%
|
(107)
-464%
|
(107)
0%
|
(59)
+45%
|
(12)
+79%
|
97
N/A
|
69
-28%
|
28
-60%
|
(1)
N/A
|
(11)
-894%
|
14
N/A
|
42
+196%
|
39
-7%
|
22
-43%
|
25
+10%
|
8
-69%
|
3
-60%
|
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
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
2
|
2
|
2
|
0
|
55
|
55
|
86
|
86
|
31
|
31
|
19
|
81
|
81
|
82
|
73
|
11
|
56
|
55
|
0
|
45
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
14
|
14
|
13
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
1
|
2
|
3
|
1
|
0
|
10
|
9
|
10
|
10
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
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 |
0
|
0
|
1
|
1
|
1
|
(3)
|
(3)
|
(6)
|
(6)
|
(3)
|
(3)
|
(0)
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
(3)
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
60
|
60
|
60
|
60
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
2
-22%
|
4
+76%
|
4
+10%
|
3
-23%
|
54
+1 569%
|
52
-4%
|
90
+74%
|
89
-1%
|
38
-57%
|
38
+0%
|
18
-52%
|
77
+321%
|
77
-1%
|
77
+0%
|
66
-13%
|
7
-89%
|
48
+594%
|
47
-3%
|
37
-21%
|
37
-1%
|
(5)
N/A
|
(3)
+30%
|
(2)
+54%
|
(0)
+86%
|
1
N/A
|
1
-24%
|
1
+51%
|
6
+663%
|
13
+117%
|
13
N/A
|
72
+447%
|
67
-7%
|
60
-11%
|
60
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
20
N/A
|
20
0%
|
20
+0%
|
20
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
1
-24%
|
2
+67%
|
2
+31%
|
(1)
N/A
|
23
N/A
|
17
-26%
|
50
+199%
|
21
-58%
|
(7)
N/A
|
(4)
+37%
|
(17)
-308%
|
67
N/A
|
75
+12%
|
69
-8%
|
34
-50%
|
(38)
N/A
|
(56)
-44%
|
(57)
-2%
|
(24)
+58%
|
19
N/A
|
51
+176%
|
24
-53%
|
(15)
N/A
|
(41)
-181%
|
(49)
-21%
|
(29)
+42%
|
(1)
+98%
|
4
N/A
|
(5)
N/A
|
4
N/A
|
50
+1 168%
|
42
-16%
|
33
-21%
|
35
+7%
|
(25)
N/A
|
(24)
+3%
|
(25)
-4%
|
(25)
+3%
|
(19)
+23%
|
2
N/A
|
7
+229%
|
5
-28%
|
(1)
N/A
|
(21)
-1 714%
|
(20)
+2%
|
(20)
+4%
|
(18)
+10%
|
(16)
+11%
|
(14)
+9%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+20%
|
(2)
-83%
|
(3)
-49%
|
(5)
-67%
|
(32)
-499%
|
(36)
-12%
|
(40)
-10%
|
(44)
-11%
|
(23)
+49%
|
(24)
-7%
|
(25)
-5%
|
(24)
+4%
|
(23)
+4%
|
(26)
-10%
|
(26)
+0%
|
(26)
-3%
|
3
N/A
|
3
-1%
|
(2)
N/A
|
(6)
-243%
|
(41)
-564%
|
(42)
-2%
|
(41)
+3%
|
(40)
+3%
|
(39)
+1%
|
(43)
-11%
|
(43)
+1%
|
(40)
+6%
|
(41)
-1%
|
(34)
+17%
|
(30)
+12%
|
(28)
+6%
|
(27)
+4%
|
(25)
+9%
|
(25)
-2%
|
(24)
+3%
|
(25)
-4%
|
(25)
+3%
|
(19)
+23%
|
(18)
+7%
|
(13)
+27%
|
(15)
-15%
|
(21)
-40%
|
(21)
0%
|
(20)
+2%
|
(20)
+4%
|
(18)
+10%
|
(16)
+11%
|
(14)
+9%
|
|