Tempest Therapeutics Inc
NASDAQ:TPST
Cash Flow Statement
Cash Flow Statement
Tempest Therapeutics Inc
| Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | 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 |
(6)
|
(8)
|
(11)
|
(14)
|
(16)
|
(18)
|
(22)
|
(29)
|
(32)
|
(36)
|
(42)
|
(50)
|
(59)
|
(67)
|
(72)
|
(73)
|
(78)
|
(79)
|
(80)
|
(82)
|
(75)
|
(75)
|
(65)
|
(51)
|
(43)
|
(33)
|
(29)
|
(27)
|
(30)
|
(32)
|
(38)
|
(45)
|
(46)
|
(47)
|
(42)
|
(36)
|
(30)
|
(26)
|
(28)
|
(28)
|
(31)
|
(34)
|
(34)
|
(36)
|
(35)
|
(33)
|
(31)
|
(29)
|
(30)
|
(32)
|
(36)
|
(42)
|
(45)
|
(43)
|
(36)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
5
|
6
|
7
|
12
|
18
|
20
|
12
|
19
|
17
|
14
|
22
|
9
|
7
|
9
|
7
|
7
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
0
|
(1)
|
(1)
|
(2)
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
4
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
2
|
3
|
5
|
9
|
9
|
10
|
12
|
15
|
21
|
23
|
24
|
22
|
19
|
17
|
16
|
14
|
11
|
14
|
11
|
9
|
7
|
4
|
4
|
2
|
3
|
1
|
2
|
5
|
6
|
6
|
7
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
7
|
7
|
6
|
5
|
|
| 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
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Change in Working Capital |
3
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
2
|
4
|
5
|
5
|
4
|
(2)
|
(3)
|
(3)
|
(1)
|
5
|
4
|
4
|
5
|
0
|
1
|
(1)
|
(5)
|
(4)
|
(5)
|
(5)
|
1
|
2
|
1
|
5
|
(2)
|
(0)
|
3
|
(2)
|
0
|
(2)
|
3
|
1
|
(1)
|
1
|
(5)
|
(2)
|
1
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(0)
|
(1)
|
2
|
4
|
(0)
|
(3)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(6)
-165%
|
(9)
-38%
|
(11)
-28%
|
(14)
-29%
|
(16)
-9%
|
(17)
-8%
|
(18)
-7%
|
(19)
-5%
|
(20)
-7%
|
(25)
-21%
|
(31)
-24%
|
(40)
-31%
|
(46)
-14%
|
(50)
-9%
|
(50)
-2%
|
(51)
-2%
|
(55)
-8%
|
(58)
-5%
|
(62)
-6%
|
(62)
+0%
|
(58)
+6%
|
(53)
+9%
|
(46)
+13%
|
(39)
+14%
|
(32)
+18%
|
(29)
+8%
|
(24)
+20%
|
(25)
-7%
|
(31)
-23%
|
(32)
-2%
|
(41)
-30%
|
(41)
+1%
|
(38)
+7%
|
(37)
+3%
|
(30)
+17%
|
(27)
+13%
|
(19)
+30%
|
(23)
-25%
|
(26)
-12%
|
(27)
-3%
|
(35)
-32%
|
(33)
+8%
|
(31)
+5%
|
(32)
-4%
|
(30)
+6%
|
(28)
+9%
|
(27)
+1%
|
(26)
+4%
|
(25)
+3%
|
(29)
-15%
|
(33)
-14%
|
(34)
-3%
|
(37)
-9%
|
(33)
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(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)
|
(17)
|
(17)
|
(26)
|
(29)
|
(10)
|
(19)
|
(41)
|
(34)
|
(30)
|
(3)
|
(24)
|
(34)
|
(33)
|
(58)
|
32
|
8
|
11
|
15
|
(13)
|
29
|
17
|
34
|
34
|
37
|
2
|
(8)
|
(16)
|
(31)
|
4
|
1
|
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
|
(1)
-28%
|
(1)
-45%
|
(18)
-2 105%
|
(17)
+1%
|
(27)
-56%
|
(30)
-9%
|
(11)
+63%
|
(19)
-77%
|
(43)
-119%
|
(36)
+16%
|
(33)
+8%
|
(6)
+81%
|
(26)
-320%
|
(37)
-42%
|
(38)
-2%
|
(64)
-66%
|
27
N/A
|
4
-86%
|
8
+125%
|
12
+49%
|
(15)
N/A
|
27
N/A
|
17
-35%
|
34
+94%
|
33
-1%
|
37
+10%
|
2
-95%
|
(8)
N/A
|
(17)
-107%
|
(32)
-91%
|
4
N/A
|
1
-75%
|
(0)
N/A
|
(0)
+60%
|
(0)
+50%
|
(0)
+67%
|
(0)
-700%
|
(0)
+13%
|
(0)
-43%
|
(0)
+10%
|
(0)
-33%
|
(0)
-100%
|
(1)
-133%
|
(1)
-9%
|
(1)
-2%
|
(1)
+18%
|
(0)
+67%
|
(0)
-69%
|
(0)
-48%
|
(0)
-4%
|
(0)
+2%
|
(0)
+39%
|
(0)
+93%
|
(0)
+83%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
41
|
41
|
39
|
39
|
37
|
37
|
32
|
32
|
51
|
51
|
51
|
52
|
125
|
126
|
126
|
125
|
1
|
54
|
54
|
54
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
39
|
0
|
39
|
39
|
27
|
33
|
33
|
32
|
6
|
(0)
|
30
|
33
|
34
|
35
|
19
|
16
|
16
|
15
|
2
|
1
|
36
|
36
|
39
|
43
|
29
|
30
|
31
|
27
|
|
| 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
|
8
|
8
|
8
|
8
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
15
|
15
|
15
|
15
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(7)
|
(11)
|
(9)
|
|
| 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
|
31
|
31
|
31
|
31
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
11
|
11
|
11
|
11
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
41
N/A
|
41
0%
|
39
-5%
|
39
0%
|
37
-6%
|
37
+0%
|
32
-12%
|
32
0%
|
51
+59%
|
51
0%
|
51
+0%
|
52
+0%
|
125
+141%
|
126
+1%
|
126
+0%
|
125
0%
|
1
-100%
|
54
+8 903%
|
54
+0%
|
54
+0%
|
54
N/A
|
0
-100%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
78
N/A
|
78
0%
|
78
+0%
|
78
+0%
|
27
-65%
|
33
+21%
|
32
0%
|
32
-1%
|
5
-83%
|
15
+173%
|
56
+278%
|
59
+6%
|
59
+0%
|
46
-23%
|
19
-58%
|
16
-15%
|
11
-29%
|
10
-12%
|
(3)
N/A
|
(3)
-10%
|
36
N/A
|
36
+1%
|
39
+9%
|
41
+4%
|
25
-40%
|
23
-5%
|
20
-14%
|
18
-8%
|
|
| 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
|
|
| Net Change in Cash |
38
N/A
|
34
-11%
|
30
-13%
|
10
-65%
|
5
-52%
|
(6)
N/A
|
(14)
-139%
|
3
N/A
|
13
+292%
|
(12)
N/A
|
(9)
+23%
|
(12)
-30%
|
79
N/A
|
54
-32%
|
39
-28%
|
37
-5%
|
(114)
N/A
|
26
N/A
|
(0)
N/A
|
1
N/A
|
5
+599%
|
(73)
N/A
|
(26)
+65%
|
(28)
-10%
|
(6)
+80%
|
1
N/A
|
7
+454%
|
56
+685%
|
44
-21%
|
30
-32%
|
15
-52%
|
(10)
N/A
|
(7)
+30%
|
(6)
+22%
|
(5)
+18%
|
(25)
-440%
|
(12)
+52%
|
37
N/A
|
36
-3%
|
33
-8%
|
19
-43%
|
(16)
N/A
|
(17)
-1%
|
(20)
-21%
|
(23)
-13%
|
(34)
-49%
|
(32)
+7%
|
8
N/A
|
9
+17%
|
14
+43%
|
11
-16%
|
(9)
N/A
|
(11)
-21%
|
(17)
-56%
|
(15)
+11%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(7)
-141%
|
(9)
-39%
|
(12)
-27%
|
(15)
-25%
|
(16)
-8%
|
(18)
-8%
|
(19)
-7%
|
(20)
-4%
|
(22)
-13%
|
(26)
-20%
|
(33)
-26%
|
(43)
-29%
|
(48)
-12%
|
(53)
-10%
|
(56)
-4%
|
(57)
-2%
|
(60)
-6%
|
(62)
-3%
|
(64)
-4%
|
(64)
+1%
|
(60)
+7%
|
(54)
+9%
|
(46)
+16%
|
(39)
+14%
|
(32)
+18%
|
(30)
+8%
|
(24)
+20%
|
(25)
-7%
|
(31)
-23%
|
(32)
-3%
|
(42)
-30%
|
(41)
+1%
|
(38)
+7%
|
(37)
+4%
|
(30)
+17%
|
(27)
+13%
|
(19)
+30%
|
(23)
-25%
|
(26)
-12%
|
(27)
-3%
|
(35)
-32%
|
(33)
+7%
|
(32)
+4%
|
(33)
-4%
|
(31)
+6%
|
(28)
+9%
|
(28)
+2%
|
(27)
+4%
|
(26)
+3%
|
(29)
-14%
|
(33)
-13%
|
(34)
-2%
|
(37)
-8%
|
(33)
+9%
|
|