Vaccinex Inc
NASDAQ:VCNX
Cash Flow Statement
Cash Flow Statement
Vaccinex Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
(19)
|
(21)
|
(23)
|
(24)
|
(30)
|
(31)
|
(33)
|
(34)
|
(32)
|
(30)
|
(28)
|
(29)
|
(29)
|
(28)
|
(28)
|
(24)
|
(22)
|
(20)
|
(20)
|
(19)
|
(20)
|
(20)
|
(22)
|
(22)
|
(20)
|
(19)
|
(18)
|
(19)
|
(19)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(2)
|
(1)
|
(1)
|
(1)
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
3
|
1
|
1
|
2
|
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
|
|
| Change in Working Capital |
(1)
|
(0)
|
2
|
1
|
2
|
2
|
3
|
1
|
0
|
(1)
|
(3)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
2
|
3
|
0
|
1
|
1
|
0
|
2
|
|
| Cash from Operating Activities |
(21)
N/A
|
(22)
-2%
|
(21)
+2%
|
(24)
-12%
|
(25)
-5%
|
(29)
-13%
|
(29)
-2%
|
(32)
-11%
|
(31)
+5%
|
(30)
+3%
|
(29)
+2%
|
(28)
+4%
|
(29)
-2%
|
(28)
+1%
|
(30)
-5%
|
(27)
+11%
|
(25)
+5%
|
(23)
+8%
|
(22)
+7%
|
(20)
+9%
|
(19)
+3%
|
(19)
0%
|
(19)
-1%
|
(18)
+5%
|
(17)
+6%
|
(17)
+2%
|
(16)
+6%
|
(16)
-1%
|
(16)
-2%
|
|
| 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)
|
|
| Other Items |
0
|
0
|
0
|
(16)
|
(14)
|
(2)
|
0
|
16
|
14
|
2
|
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)
-69%
|
(0)
+37%
|
(16)
-22 346%
|
(14)
+12%
|
(2)
+83%
|
(0)
+96%
|
16
N/A
|
14
-12%
|
2
-86%
|
(0)
N/A
|
(0)
-10%
|
(0)
+0%
|
(0)
+88%
|
(0)
-61%
|
(0)
+47%
|
(0)
-3%
|
(0)
N/A
|
(0)
-94%
|
(0)
-63%
|
(0)
+2%
|
(0)
-49%
|
(0)
+35%
|
(0)
+32%
|
(0)
-3%
|
(0)
+73%
|
(0)
-78%
|
(0)
+31%
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
8
|
8
|
2
|
45
|
37
|
0
|
37
|
0
|
0
|
7
|
10
|
28
|
28
|
53
|
52
|
33
|
33
|
14
|
13
|
13
|
17
|
6
|
10
|
11
|
13
|
17
|
14
|
19
|
16
|
|
| Net Issuance of Debt |
4
|
(4)
|
(4)
|
(15)
|
(6)
|
(2)
|
(2)
|
0
|
0
|
0
|
1
|
9
|
9
|
3
|
2
|
(9)
|
(9)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
12
|
20
|
24
|
21
|
9
|
1
|
(2)
|
14
|
14
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
24
N/A
|
24
0%
|
22
-9%
|
51
+135%
|
41
-20%
|
37
-10%
|
33
-10%
|
14
-59%
|
14
N/A
|
21
+54%
|
25
+16%
|
37
+49%
|
37
0%
|
55
+50%
|
52
-6%
|
23
-55%
|
23
+0%
|
11
-54%
|
11
0%
|
13
+24%
|
17
+29%
|
6
-66%
|
10
+71%
|
11
+14%
|
12
+11%
|
16
+33%
|
14
-15%
|
19
+32%
|
16
-15%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
2
-24%
|
0
-93%
|
11
+8 104%
|
1
-87%
|
6
+318%
|
4
-34%
|
(3)
N/A
|
(3)
-6%
|
(6)
-127%
|
(5)
+26%
|
9
N/A
|
8
-8%
|
27
+244%
|
22
-19%
|
(3)
N/A
|
(2)
+40%
|
(13)
-527%
|
(11)
+13%
|
(7)
+40%
|
(2)
+66%
|
(13)
-513%
|
(9)
+30%
|
(7)
+26%
|
(5)
+31%
|
(0)
+93%
|
(2)
-377%
|
3
N/A
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
(21)
N/A
|
(22)
-3%
|
(22)
+2%
|
(24)
-12%
|
(26)
-6%
|
(29)
-13%
|
(29)
-2%
|
(33)
-11%
|
(31)
+6%
|
(30)
+2%
|
(30)
+2%
|
(28)
+4%
|
(29)
-2%
|
(28)
+2%
|
(30)
-6%
|
(27)
+11%
|
(25)
+5%
|
(23)
+8%
|
(22)
+7%
|
(20)
+9%
|
(19)
+3%
|
(19)
0%
|
(19)
-1%
|
(18)
+6%
|
(17)
+5%
|
(17)
+3%
|
(16)
+6%
|
(16)
-1%
|
(16)
-2%
|
|