Oramed Pharmaceuticals Inc
NASDAQ:ORMP
Cash Flow Statement
Cash Flow Statement
Oramed Pharmaceuticals Inc
| Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-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 |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(11)
|
(11)
|
(13)
|
(13)
|
(10)
|
(10)
|
(10)
|
(13)
|
(13)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(11)
|
(12)
|
(15)
|
(15)
|
(19)
|
(23)
|
(12)
|
(36)
|
(41)
|
(41)
|
(38)
|
(31)
|
(21)
|
(17)
|
5
|
10
|
21
|
4
|
(19)
|
(28)
|
(24)
|
44
|
|
| 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
|
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
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
3
|
2
|
8
|
9
|
11
|
12
|
6
|
6
|
4
|
4
|
5
|
5
|
4
|
4
|
5
|
3
|
5
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
8
|
9
|
10
|
11
|
6
|
5
|
4
|
(13)
|
(14)
|
(25)
|
(15)
|
7
|
15
|
11
|
(60)
|
|
| 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
|
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
|
3
|
(3)
|
|
| 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
|
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
|
1
|
1
|
3
|
3
|
2
|
2
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
5
|
4
|
15
|
19
|
15
|
15
|
3
|
(2)
|
(3)
|
(2)
|
(4)
|
(3)
|
(0)
|
(1)
|
0
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(4)
|
(2)
|
(0)
|
(1)
|
0
|
(3)
|
(4)
|
(3)
|
(3)
|
3
|
3
|
3
|
2
|
(3)
|
5
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-25%
|
(0)
N/A
|
(0)
-160%
|
(0)
-177%
|
(0)
-25%
|
(1)
-16%
|
(1)
-25%
|
(1)
+8%
|
(1)
-55%
|
(1)
-20%
|
(1)
-25%
|
(2)
-31%
|
(2)
-35%
|
(3)
-9%
|
(2)
+11%
|
(2)
+5%
|
(1)
+40%
|
(1)
+4%
|
(2)
-21%
|
(1)
+10%
|
(2)
-23%
|
(2)
+13%
|
(2)
-6%
|
(2)
-6%
|
(2)
+1%
|
(2)
-24%
|
(2)
-14%
|
(2)
+4%
|
(3)
-13%
|
(3)
-26%
|
(3)
-5%
|
(3)
+2%
|
(3)
+1%
|
(4)
-6%
|
(4)
+0%
|
(4)
-15%
|
(5)
-16%
|
(5)
-3%
|
(5)
+2%
|
(5)
-5%
|
(6)
-17%
|
(2)
+68%
|
(3)
-70%
|
5
N/A
|
8
+80%
|
3
-63%
|
3
-4%
|
(6)
N/A
|
(10)
-73%
|
(11)
-5%
|
(12)
-14%
|
(15)
-22%
|
(16)
-10%
|
(14)
+10%
|
(14)
+1%
|
(13)
+10%
|
(12)
+9%
|
(14)
-15%
|
(13)
+2%
|
(12)
+6%
|
(16)
-25%
|
(15)
+2%
|
(18)
-15%
|
(21)
-21%
|
(11)
+47%
|
(32)
-188%
|
(35)
-9%
|
(31)
+11%
|
(28)
+10%
|
(24)
+13%
|
(18)
+24%
|
(17)
+8%
|
(10)
+39%
|
(6)
+40%
|
(2)
+76%
|
(8)
-423%
|
(8)
-6%
|
(10)
-24%
|
(16)
-54%
|
(11)
+34%
|
|
| 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
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(2)
|
(0)
|
(0)
|
2
|
0
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
1
|
2
|
2
|
2
|
(1)
|
(2)
|
(5)
|
(5)
|
(16)
|
(16)
|
(13)
|
(11)
|
(2)
|
1
|
(3)
|
(4)
|
(13)
|
(14)
|
(16)
|
(20)
|
(5)
|
(5)
|
4
|
3
|
5
|
7
|
(7)
|
1
|
(2)
|
(2)
|
11
|
11
|
14
|
(4)
|
5
|
3
|
(4)
|
17
|
(23)
|
(99)
|
(113)
|
(110)
|
(80)
|
31
|
10
|
(15)
|
(91)
|
(73)
|
(30)
|
80
|
120
|
106
|
99
|
(50)
|
23
|
|
| 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)
-100%
|
(0)
-350%
|
(0)
-22%
|
(3)
-2 482%
|
(2)
+36%
|
(0)
+98%
|
(0)
+50%
|
2
N/A
|
0
-81%
|
(1)
N/A
|
(1)
+64%
|
1
N/A
|
1
+56%
|
(0)
N/A
|
(1)
-239%
|
(2)
-32%
|
(1)
+21%
|
1
N/A
|
2
+25%
|
2
+2%
|
2
N/A
|
(1)
N/A
|
(2)
-17%
|
(5)
-182%
|
(5)
-13%
|
(16)
-211%
|
(16)
N/A
|
(13)
+19%
|
(11)
+13%
|
(2)
+80%
|
1
N/A
|
(3)
N/A
|
(4)
-20%
|
(13)
-222%
|
(14)
-11%
|
(16)
-13%
|
(20)
-27%
|
(5)
+73%
|
(5)
+7%
|
4
N/A
|
3
-40%
|
5
+105%
|
7
+24%
|
(7)
N/A
|
1
N/A
|
(2)
N/A
|
(2)
+12%
|
11
N/A
|
11
-2%
|
14
+24%
|
(4)
N/A
|
5
N/A
|
3
-35%
|
(4)
N/A
|
16
N/A
|
(24)
N/A
|
(99)
-318%
|
(114)
-14%
|
(111)
+3%
|
(80)
+27%
|
30
N/A
|
10
-68%
|
(15)
N/A
|
(92)
-495%
|
(73)
+20%
|
(30)
+59%
|
80
N/A
|
120
+51%
|
106
-12%
|
99
-6%
|
(50)
N/A
|
23
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
5
|
5
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
3
|
1
|
0
|
3
|
5
|
5
|
5
|
6
|
4
|
21
|
21
|
17
|
21
|
5
|
5
|
10
|
5
|
17
|
17
|
12
|
12
|
0
|
0
|
2
|
6
|
7
|
7
|
23
|
17
|
17
|
16
|
0
|
0
|
2
|
22
|
24
|
24
|
47
|
49
|
101
|
61
|
139
|
117
|
68
|
12
|
11
|
11
|
7
|
2
|
(0)
|
0
|
(1)
|
(2)
|
0
|
(3)
|
(2)
|
|
| 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
|
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
|
75
|
50
|
31
|
0
|
(75)
|
(50)
|
0
|
0
|
0
|
|
| Other |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
+25%
|
0
N/A
|
0
+540%
|
1
+69%
|
1
-2%
|
1
+25%
|
1
+117%
|
2
+64%
|
2
N/A
|
2
-6%
|
3
+44%
|
5
+57%
|
5
N/A
|
5
N/A
|
3
-41%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
+937%
|
4
+19%
|
4
N/A
|
3
-8%
|
1
-83%
|
0
N/A
|
3
N/A
|
5
+42%
|
5
0%
|
5
N/A
|
6
+18%
|
4
-25%
|
21
+378%
|
21
+1%
|
17
-21%
|
21
+29%
|
5
-77%
|
5
-3%
|
10
+101%
|
5
-48%
|
17
+232%
|
17
+0%
|
12
-28%
|
12
+1%
|
0
-96%
|
0
-10%
|
2
+270%
|
6
+304%
|
7
+11%
|
7
+4%
|
23
+205%
|
17
-23%
|
17
-4%
|
16
-2%
|
0
N/A
|
0
N/A
|
2
+23 200%
|
22
+858%
|
24
+7%
|
24
+2%
|
47
+95%
|
49
+4%
|
103
+108%
|
61
-41%
|
140
+131%
|
118
-16%
|
67
-43%
|
11
-84%
|
11
+1%
|
11
N/A
|
81
+643%
|
52
-36%
|
31
-41%
|
(0)
N/A
|
(76)
-3 792 050%
|
(52)
+31%
|
0
N/A
|
(3)
N/A
|
(2)
+33%
|
|
| 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
|
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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-5%
|
0
-56%
|
0
+75%
|
1
+457%
|
2
+123%
|
1
-20%
|
1
-28%
|
2
+67%
|
0
-79%
|
1
+106%
|
2
+218%
|
1
-76%
|
(1)
N/A
|
(1)
-91%
|
(3)
-158%
|
(2)
+23%
|
(1)
+75%
|
(0)
+90%
|
1
N/A
|
1
-35%
|
0
-60%
|
0
+29%
|
(0)
N/A
|
(1)
-491%
|
3
N/A
|
4
+37%
|
0
-95%
|
(0)
N/A
|
(2)
-985%
|
(4)
-92%
|
1
N/A
|
1
+12%
|
(1)
N/A
|
5
N/A
|
(2)
N/A
|
1
N/A
|
1
+6%
|
(5)
N/A
|
2
N/A
|
(1)
N/A
|
1
N/A
|
0
-50%
|
(2)
N/A
|
(2)
+12%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
2
+4%
|
1
-47%
|
3
+156%
|
0
-95%
|
0
+125%
|
(2)
N/A
|
(1)
+58%
|
3
N/A
|
5
+114%
|
16
+198%
|
12
-26%
|
28
+137%
|
48
+73%
|
58
+20%
|
(50)
N/A
|
(6)
+88%
|
(28)
-371%
|
(44)
-60%
|
13
N/A
|
(4)
N/A
|
(23)
-500%
|
(28)
-20%
|
(31)
-13%
|
(6)
+82%
|
78
N/A
|
37
-53%
|
45
+24%
|
56
+23%
|
(69)
N/A
|
10
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-25%
|
(0)
N/A
|
(0)
-160%
|
(0)
-177%
|
(0)
-25%
|
(1)
-16%
|
(1)
-25%
|
(1)
+8%
|
(1)
-57%
|
(1)
-28%
|
(2)
-25%
|
(2)
-30%
|
(3)
-32%
|
(3)
-6%
|
(2)
+12%
|
(2)
+5%
|
(1)
+39%
|
(1)
+4%
|
(2)
-20%
|
(1)
+11%
|
(2)
-23%
|
(2)
+13%
|
(2)
-6%
|
(2)
-6%
|
(2)
+1%
|
(2)
-24%
|
(2)
-14%
|
(2)
+4%
|
(3)
-13%
|
(3)
-26%
|
(3)
-5%
|
(3)
+1%
|
(3)
+1%
|
(4)
-6%
|
(4)
+0%
|
(4)
-14%
|
(5)
-16%
|
(5)
-2%
|
(5)
+2%
|
(5)
-5%
|
(6)
-17%
|
(2)
+68%
|
(3)
-71%
|
5
N/A
|
8
+81%
|
3
-63%
|
3
-4%
|
(6)
N/A
|
(10)
-72%
|
(11)
-5%
|
(12)
-14%
|
(15)
-22%
|
(16)
-10%
|
(15)
+10%
|
(14)
+1%
|
(13)
+10%
|
(12)
+9%
|
(14)
-15%
|
(13)
+2%
|
(13)
+6%
|
(16)
-28%
|
(16)
+2%
|
(18)
-15%
|
(22)
-20%
|
(11)
+48%
|
(32)
-189%
|
(35)
-9%
|
(31)
+11%
|
(28)
+9%
|
(25)
+12%
|
(19)
+23%
|
(18)
+9%
|
(11)
+40%
|
(6)
+40%
|
(2)
+75%
|
(8)
-411%
|
(8)
-6%
|
(10)
-24%
|
(16)
-54%
|
(11)
+34%
|
|