Replimune Group Inc
NASDAQ:REPL
Cash Flow Statement
Cash Flow Statement
Replimune Group Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||
Net Income |
(16)
|
(17)
|
(20)
|
(26)
|
(28)
|
(31)
|
(31)
|
(30)
|
(35)
|
(43)
|
(53)
|
(61)
|
(70)
|
(75)
|
(81)
|
(91)
|
(100)
|
(108)
|
(118)
|
(133)
|
(147)
|
(157)
|
(174)
|
(182)
|
(199)
|
(210)
|
(216)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
|
Stock-Based Compensation |
0
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
5
|
7
|
8
|
8
|
9
|
10
|
12
|
16
|
19
|
22
|
24
|
25
|
26
|
27
|
28
|
30
|
32
|
33
|
0
|
|
Other Non-Cash Items |
1
|
2
|
2
|
7
|
7
|
6
|
7
|
2
|
4
|
6
|
7
|
8
|
10
|
12
|
14
|
19
|
22
|
24
|
26
|
27
|
27
|
26
|
29
|
25
|
27
|
25
|
22
|
|
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
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
|
Change in Working Capital |
(2)
|
0
|
2
|
2
|
1
|
1
|
(1)
|
(4)
|
(14)
|
(18)
|
(15)
|
(11)
|
(1)
|
5
|
4
|
6
|
5
|
6
|
7
|
6
|
10
|
11
|
15
|
11
|
16
|
10
|
5
|
|
Cash from Operating Activities |
(16)
N/A
|
(15)
+8%
|
(16)
-7%
|
(17)
-9%
|
(20)
-16%
|
(24)
-17%
|
(25)
-8%
|
(32)
-26%
|
(46)
-42%
|
(55)
-21%
|
(61)
-9%
|
(62)
-2%
|
(59)
+5%
|
(57)
+5%
|
(61)
-9%
|
(65)
-5%
|
(70)
-9%
|
(76)
-8%
|
(82)
-8%
|
(97)
-18%
|
(108)
-11%
|
(118)
-10%
|
(128)
-9%
|
(143)
-12%
|
(154)
-7%
|
(172)
-12%
|
(185)
-8%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||
Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(7)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
|
Other Items |
0
|
(26)
|
(44)
|
(39)
|
(124)
|
(94)
|
(63)
|
(41)
|
70
|
4
|
1
|
(74)
|
(145)
|
(52)
|
(186)
|
(111)
|
(77)
|
(122)
|
1
|
(20)
|
(9)
|
(121)
|
(140)
|
(139)
|
(125)
|
55
|
103
|
|
Cash from Investing Activities |
(0)
N/A
|
(26)
-6 922%
|
(44)
-70%
|
(39)
+11%
|
(124)
-217%
|
(95)
+24%
|
(66)
+30%
|
(44)
+33%
|
66
N/A
|
(3)
N/A
|
(5)
-102%
|
(81)
-1 452%
|
(151)
-86%
|
(55)
+64%
|
(189)
-245%
|
(113)
+40%
|
(79)
+30%
|
(124)
-57%
|
(2)
+99%
|
(23)
-1 197%
|
(12)
+47%
|
(124)
-901%
|
(143)
-15%
|
(140)
+1%
|
(128)
+9%
|
51
N/A
|
97
+90%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||
Net Issuance of Common Stock |
70
|
70
|
55
|
0
|
103
|
104
|
104
|
104
|
0
|
91
|
91
|
200
|
200
|
383
|
384
|
275
|
276
|
7
|
7
|
38
|
45
|
284
|
284
|
252
|
245
|
2
|
2
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
(0)
|
(10)
|
(10)
|
(10)
|
(10)
|
(0)
|
(0)
|
(0)
|
(0)
|
30
|
28
|
28
|
28
|
13
|
15
|
|
Other |
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
70
N/A
|
70
N/A
|
55
-22%
|
55
0%
|
101
+86%
|
101
+0%
|
101
+0%
|
102
+0%
|
10
-90%
|
100
+906%
|
100
N/A
|
210
+109%
|
200
-5%
|
372
+86%
|
372
+0%
|
264
-29%
|
265
+0%
|
7
-97%
|
7
-6%
|
38
+476%
|
44
+17%
|
312
+604%
|
311
0%
|
280
-10%
|
273
-3%
|
16
-94%
|
16
0%
|
|
Change in Cash | ||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
3
|
2
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
5
|
5
|
(0)
|
(2)
|
(4)
|
(4)
|
(0)
|
|
Net Change in Cash |
53
N/A
|
32
-40%
|
(3)
N/A
|
(1)
+57%
|
(43)
-3 250%
|
(17)
+61%
|
9
N/A
|
25
+173%
|
30
+21%
|
42
+39%
|
34
-19%
|
66
+94%
|
(10)
N/A
|
261
N/A
|
123
-53%
|
88
-29%
|
117
+33%
|
(192)
N/A
|
(77)
+60%
|
(80)
-5%
|
(71)
+12%
|
74
N/A
|
41
-45%
|
(6)
N/A
|
(13)
-124%
|
(109)
-742%
|
(72)
+34%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||
Free Cash Flow |
(17)
N/A
|
(15)
+9%
|
(16)
-7%
|
(18)
-9%
|
(20)
-15%
|
(24)
-20%
|
(28)
-15%
|
(35)
-25%
|
(49)
-41%
|
(62)
-26%
|
(67)
-8%
|
(69)
-3%
|
(66)
+5%
|
(59)
+9%
|
(64)
-7%
|
(66)
-4%
|
(73)
-9%
|
(78)
-7%
|
(85)
-9%
|
(100)
-19%
|
(111)
-10%
|
(121)
-9%
|
(130)
-8%
|
(145)
-11%
|
(157)
-8%
|
(176)
-13%
|
(191)
-8%
|