Salarius Pharmaceuticals Inc
NASDAQ:SLRX
Cash Flow Statement
Cash Flow Statement
Salarius Pharmaceuticals Inc
| 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 |
(14)
|
(19)
|
(25)
|
(29)
|
(33)
|
(37)
|
(39)
|
(39)
|
(38)
|
(36)
|
(34)
|
(34)
|
(34)
|
(35)
|
(28)
|
(22)
|
(15)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(13)
|
(17)
|
(19)
|
(29)
|
(32)
|
(31)
|
(30)
|
(18)
|
(13)
|
(9)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
| 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
|
|
| Stock-Based Compensation |
3
|
5
|
6
|
7
|
6
|
7
|
7
|
7
|
6
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
5
|
6
|
7
|
6
|
7
|
7
|
7
|
6
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
12
|
12
|
10
|
9
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
0
|
0
|
1
|
2
|
0
|
(1)
|
1
|
1
|
1
|
3
|
1
|
2
|
1
|
(0)
|
(1)
|
(4)
|
(2)
|
(3)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
1
|
2
|
3
|
4
|
2
|
2
|
4
|
2
|
1
|
(1)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
1
|
0
|
|
| Cash from Operating Activities |
(11)
N/A
|
(14)
-30%
|
(19)
-35%
|
(21)
-11%
|
(26)
-24%
|
(31)
-19%
|
(31)
-2%
|
(32)
-3%
|
(31)
+3%
|
(27)
+12%
|
(28)
-3%
|
(28)
+2%
|
(29)
-4%
|
(31)
-9%
|
(26)
+17%
|
(24)
+10%
|
(16)
+32%
|
(9)
+42%
|
(12)
-29%
|
(12)
+4%
|
(13)
-16%
|
(14)
-7%
|
(12)
+19%
|
(10)
+11%
|
(9)
+10%
|
(10)
-7%
|
(9)
+12%
|
(10)
-15%
|
(11)
-8%
|
(11)
-4%
|
(16)
-36%
|
(18)
-13%
|
(17)
+2%
|
(18)
-5%
|
(16)
+11%
|
(13)
+20%
|
(11)
+14%
|
(8)
+30%
|
(5)
+31%
|
(5)
+15%
|
(4)
+4%
|
(4)
+5%
|
(4)
-7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
(10)
|
(27)
|
(30)
|
(36)
|
(30)
|
(12)
|
(1)
|
28
|
21
|
25
|
30
|
8
|
19
|
14
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-14%
|
(10)
-8 634%
|
(27)
-166%
|
(31)
-13%
|
(36)
-18%
|
(30)
+17%
|
(12)
+59%
|
(2)
+85%
|
28
N/A
|
21
-25%
|
24
+18%
|
30
+21%
|
8
-73%
|
19
+135%
|
14
-25%
|
0
N/A
|
0
N/A
|
6
N/A
|
6
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
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 |
122
|
106
|
82
|
81
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
12
|
13
|
18
|
19
|
37
|
37
|
32
|
29
|
0
|
3
|
2
|
2
|
2
|
7
|
7
|
7
|
7
|
(0)
|
2
|
2
|
2
|
2
|
6
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(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 |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
121
N/A
|
106
-13%
|
82
-23%
|
81
-1%
|
0
-100%
|
0
-16%
|
0
+80%
|
0
-8%
|
0
-34%
|
0
+12%
|
0
-87%
|
0
+24%
|
0
+2 112%
|
0
+106%
|
0
N/A
|
0
0%
|
2
+1 232%
|
1
-10%
|
1
-15%
|
4
+197%
|
12
+227%
|
12
+1%
|
17
+45%
|
18
+3%
|
36
+105%
|
36
-1%
|
31
-13%
|
28
-9%
|
0
-100%
|
3
+3 058%
|
2
-20%
|
2
-2%
|
2
+17%
|
7
+198%
|
7
-2%
|
7
-2%
|
6
-8%
|
(1)
N/A
|
1
N/A
|
1
+6%
|
2
+68%
|
2
-6%
|
6
+270%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
111
N/A
|
92
-17%
|
53
-42%
|
33
-38%
|
(57)
N/A
|
(67)
-19%
|
(61)
+9%
|
(44)
+28%
|
(33)
+26%
|
0
N/A
|
(8)
N/A
|
(3)
+57%
|
1
N/A
|
(23)
N/A
|
(7)
+69%
|
(9)
-28%
|
(12)
-33%
|
(8)
+37%
|
(5)
+34%
|
(2)
+55%
|
4
N/A
|
3
-20%
|
6
+80%
|
7
+33%
|
27
+265%
|
26
-4%
|
22
-14%
|
18
-19%
|
(12)
N/A
|
(10)
+16%
|
(15)
-45%
|
(17)
-13%
|
(15)
+13%
|
(11)
+26%
|
(9)
+17%
|
(6)
+33%
|
(5)
+21%
|
(8)
-69%
|
(4)
+48%
|
(3)
+19%
|
(3)
+26%
|
(2)
+4%
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(14)
-30%
|
(19)
-35%
|
(21)
-11%
|
(26)
-24%
|
(31)
-19%
|
(32)
-2%
|
(33)
-3%
|
(32)
+3%
|
(28)
+12%
|
(28)
-2%
|
(28)
+2%
|
(29)
-4%
|
(32)
-9%
|
(26)
+17%
|
(24)
+10%
|
(16)
+32%
|
(9)
+42%
|
(12)
-29%
|
(12)
+4%
|
(13)
-16%
|
(14)
-7%
|
(12)
+19%
|
(10)
+11%
|
(9)
+10%
|
(10)
-7%
|
(9)
+12%
|
(10)
-15%
|
(11)
-8%
|
(11)
-4%
|
(16)
-36%
|
(18)
-13%
|
(17)
+2%
|
(18)
-5%
|
(16)
+11%
|
(13)
+20%
|
(11)
+14%
|
(8)
+30%
|
(5)
+31%
|
(5)
+15%
|
(4)
+4%
|
(4)
+5%
|
(4)
-7%
|
|