PDS Biotechnology Corp
NASDAQ:PDSB
Cash Flow Statement
Cash Flow Statement
PDS Biotechnology Corp
| 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 |
(7)
|
(8)
|
(9)
|
(12)
|
(12)
|
(14)
|
(17)
|
(23)
|
(28)
|
(33)
|
(37)
|
(37)
|
(39)
|
(42)
|
(46)
|
(46)
|
(51)
|
(60)
|
(59)
|
(52)
|
(41)
|
(13)
|
(4)
|
(6)
|
(7)
|
(18)
|
(17)
|
(15)
|
(15)
|
(14)
|
(12)
|
(15)
|
(17)
|
(22)
|
(28)
|
(28)
|
(41)
|
(42)
|
(48)
|
(51)
|
(43)
|
(44)
|
(41)
|
(41)
|
(38)
|
(35)
|
(37)
|
(35)
|
|
| 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
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
3
|
2
|
8
|
10
|
10
|
11
|
3
|
1
|
1
|
(0)
|
0
|
1
|
1
|
3
|
4
|
5
|
6
|
6
|
5
|
6
|
7
|
8
|
8
|
7
|
7
|
7
|
7
|
6
|
5
|
5
|
|
| Other Non-Cash Items |
1
|
1
|
2
|
2
|
1
|
1
|
2
|
3
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
10
|
10
|
11
|
11
|
(3)
|
(5)
|
(6)
|
(6)
|
3
|
3
|
2
|
1
|
1
|
1
|
3
|
4
|
5
|
6
|
6
|
11
|
12
|
13
|
14
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
3
|
|
| Change in Working Capital |
(2)
|
(0)
|
0
|
1
|
2
|
1
|
(0)
|
2
|
1
|
0
|
1
|
(2)
|
1
|
2
|
5
|
2
|
3
|
5
|
6
|
1
|
(3)
|
(7)
|
(10)
|
(3)
|
(5)
|
(3)
|
(3)
|
(1)
|
1
|
(1)
|
2
|
(1)
|
0
|
2
|
(0)
|
(0)
|
4
|
(2)
|
3
|
4
|
(0)
|
4
|
(3)
|
(3)
|
(6)
|
(7)
|
(5)
|
(4)
|
|
| Cash from Operating Activities |
(8)
N/A
|
(7)
+9%
|
(8)
-4%
|
(9)
-11%
|
(10)
-14%
|
(12)
-22%
|
(15)
-30%
|
(18)
-16%
|
(22)
-22%
|
(27)
-22%
|
(29)
-10%
|
(33)
-13%
|
(32)
+2%
|
(34)
-5%
|
(35)
-3%
|
(38)
-7%
|
(41)
-9%
|
(44)
-7%
|
(42)
+3%
|
(40)
+5%
|
(33)
+18%
|
(23)
+31%
|
(20)
+14%
|
(15)
+25%
|
(18)
-23%
|
(18)
+1%
|
(17)
+4%
|
(14)
+18%
|
(13)
+6%
|
(14)
-5%
|
(9)
+37%
|
(13)
-44%
|
(12)
+1%
|
(15)
-21%
|
(22)
-46%
|
(23)
-4%
|
(26)
-13%
|
(33)
-27%
|
(31)
+3%
|
(33)
-4%
|
(34)
-3%
|
(30)
+10%
|
(34)
-13%
|
(35)
-2%
|
(35)
+1%
|
(34)
+3%
|
(34)
-1%
|
(32)
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
29
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
-7%
|
(0)
-27%
|
(0)
-116%
|
(1)
-115%
|
(1)
-9%
|
(1)
-33%
|
(1)
-10%
|
(1)
+7%
|
(1)
+1%
|
(1)
+18%
|
(1)
+20%
|
(1)
+19%
|
(1)
-1%
|
(1)
+14%
|
(1)
+15%
|
(0)
+63%
|
(0)
+47%
|
(0)
+20%
|
(0)
+63%
|
0
N/A
|
29
N/A
|
29
N/A
|
29
N/A
|
29
+1%
|
0
-99%
|
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
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
16
|
10
|
0
|
0
|
15
|
15
|
67
|
67
|
138
|
138
|
86
|
86
|
0
|
0
|
18
|
18
|
18
|
18
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
12
|
12
|
30
|
30
|
18
|
67
|
49
|
49
|
49
|
0
|
0
|
10
|
15
|
15
|
16
|
16
|
32
|
32
|
31
|
23
|
14
|
15
|
16
|
|
| Net Issuance of Debt |
0
|
(0)
|
0
|
3
|
3
|
6
|
6
|
3
|
2
|
(1)
|
(2)
|
9
|
10
|
10
|
16
|
5
|
5
|
0
|
(20)
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
25
|
25
|
25
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(6)
|
(7)
|
(8)
|
|
| Other |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
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
|
0
|
|
| Cash from Financing Activities |
16
N/A
|
10
-38%
|
(1)
N/A
|
2
N/A
|
16
+707%
|
19
+18%
|
72
+274%
|
69
-4%
|
140
+101%
|
136
-3%
|
83
-39%
|
94
+13%
|
9
-90%
|
10
+13%
|
33
+224%
|
23
-32%
|
23
+0%
|
23
+3%
|
(20)
N/A
|
(20)
0%
|
(20)
0%
|
(20)
+1%
|
1
N/A
|
1
N/A
|
1
N/A
|
12
+1 505%
|
12
N/A
|
30
+148%
|
30
N/A
|
18
-40%
|
67
+274%
|
49
-27%
|
49
N/A
|
49
+0%
|
0
-100%
|
25
+16 287%
|
34
+40%
|
39
+13%
|
39
+1%
|
15
-61%
|
16
+7%
|
32
+94%
|
32
-1%
|
31
-2%
|
20
-34%
|
7
-63%
|
9
+13%
|
9
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
8
N/A
|
2
-69%
|
(9)
N/A
|
(7)
+20%
|
6
N/A
|
7
+12%
|
56
+747%
|
50
-10%
|
116
+133%
|
108
-8%
|
53
-51%
|
60
+14%
|
(24)
N/A
|
(24)
-2%
|
(2)
+90%
|
(15)
-568%
|
(18)
-18%
|
(21)
-12%
|
(63)
-205%
|
(61)
+4%
|
(53)
+12%
|
(14)
+74%
|
10
N/A
|
15
+47%
|
12
-20%
|
(6)
N/A
|
(5)
+14%
|
16
N/A
|
17
+4%
|
4
-76%
|
58
+1 346%
|
36
-37%
|
36
+0%
|
34
-7%
|
(22)
N/A
|
2
N/A
|
9
+352%
|
6
-26%
|
8
+21%
|
(17)
N/A
|
(17)
+1%
|
1
N/A
|
(3)
N/A
|
(4)
-55%
|
(15)
-231%
|
(27)
-79%
|
(26)
+3%
|
(24)
+9%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(7)
+8%
|
(8)
-5%
|
(9)
-14%
|
(11)
-18%
|
(13)
-21%
|
(17)
-31%
|
(19)
-15%
|
(23)
-20%
|
(28)
-21%
|
(30)
-8%
|
(34)
-12%
|
(33)
+3%
|
(35)
-5%
|
(36)
-3%
|
(38)
-7%
|
(41)
-8%
|
(44)
-7%
|
(43)
+3%
|
(40)
+5%
|
(33)
+18%
|
(23)
+31%
|
(20)
+14%
|
(15)
+25%
|
(18)
-23%
|
(18)
+1%
|
(17)
+4%
|
(14)
+18%
|
(13)
+6%
|
(14)
-5%
|
(9)
+37%
|
(13)
-44%
|
(12)
+1%
|
(15)
-21%
|
(22)
-46%
|
(23)
-4%
|
(26)
-13%
|
(33)
-27%
|
(31)
+3%
|
(33)
-4%
|
(34)
-3%
|
(30)
+10%
|
(34)
-13%
|
(35)
-2%
|
(35)
+1%
|
(34)
+3%
|
(34)
-1%
|
(32)
+6%
|
|