Xenetic Biosciences Inc
NASDAQ:XBIO
Cash Flow Statement
Cash Flow Statement
Xenetic Biosciences Inc
| Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-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 |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(13)
|
(15)
|
(19)
|
(14)
|
(13)
|
(11)
|
(13)
|
(13)
|
(14)
|
(60)
|
(57)
|
(54)
|
(54)
|
(9)
|
(8)
|
(4)
|
(3)
|
(2)
|
(1)
|
(7)
|
(7)
|
(6)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| 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
|
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
|
(3)
|
(3)
|
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
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
4
|
6
|
8
|
53
|
51
|
49
|
48
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
7
|
7
|
7
|
7
|
10
|
10
|
10
|
10
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
(1)
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
(4)
|
(1)
|
(2)
|
(2)
|
3
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+833%
|
(6)
N/A
|
(9)
-57%
|
(13)
-36%
|
(16)
-21%
|
(13)
+19%
|
(11)
+13%
|
(8)
+29%
|
(7)
+7%
|
(5)
+28%
|
(5)
+5%
|
(6)
-23%
|
(5)
+15%
|
(9)
-67%
|
(7)
+23%
|
(7)
-9%
|
(8)
-8%
|
1
N/A
|
(0)
N/A
|
(1)
-20%
|
(1)
-7%
|
(6)
-995%
|
(6)
+7%
|
(5)
+17%
|
(6)
-15%
|
(6)
-11%
|
(6)
+4%
|
(6)
-4%
|
(5)
+22%
|
(4)
+14%
|
(5)
-12%
|
(4)
+12%
|
(4)
0%
|
(5)
-12%
|
(5)
-12%
|
(5)
N/A
|
(5)
-1%
|
(5)
+13%
|
(4)
+21%
|
(4)
-15%
|
(4)
+3%
|
(4)
-1%
|
(4)
-1%
|
(3)
+18%
|
(3)
+14%
|
(3)
+4%
|
(3)
+6%
|
(3)
+5%
|
(3)
-8%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+46%
|
(1)
-500%
|
(1)
-2%
|
(1)
+29%
|
(0)
+92%
|
0
N/A
|
0
+3%
|
0
+2%
|
0
-98%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
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
|
(1)
N/A
|
(1)
N/A
|
(1)
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 |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
3
|
16
|
16
|
13
|
13
|
0
|
5
|
0
|
0
|
17
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
3
|
3
|
6
|
6
|
4
|
4
|
0
|
0
|
(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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
10
N/A
|
10
-3%
|
10
N/A
|
(0)
N/A
|
(0)
+36%
|
3
N/A
|
3
N/A
|
6
+109%
|
6
-2%
|
4
-31%
|
13
+199%
|
9
-26%
|
9
N/A
|
8
-11%
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
1
N/A
|
4
+182%
|
3
-35%
|
16
+497%
|
16
N/A
|
13
-17%
|
13
N/A
|
0
N/A
|
5
N/A
|
0
N/A
|
0
N/A
|
17
N/A
|
11
-32%
|
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
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(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
|
|
| Net Change in Cash |
0
N/A
|
0
-33%
|
0
+100%
|
0
-25%
|
0
-33%
|
(6)
N/A
|
(0)
+96%
|
(4)
-1 254%
|
(6)
-79%
|
(2)
+63%
|
(10)
-327%
|
(7)
+26%
|
(4)
+51%
|
(2)
+34%
|
1
N/A
|
(0)
N/A
|
(1)
-2 425%
|
4
N/A
|
3
-31%
|
2
-23%
|
0
-77%
|
1
+215%
|
(0)
N/A
|
1
N/A
|
1
-2%
|
(5)
N/A
|
(2)
+63%
|
(2)
-25%
|
10
N/A
|
10
-6%
|
7
-25%
|
7
-3%
|
(5)
N/A
|
1
N/A
|
1
-45%
|
1
+89%
|
13
+945%
|
7
-47%
|
6
-8%
|
6
-8%
|
(6)
N/A
|
(5)
+12%
|
(4)
+19%
|
(4)
-1%
|
(4)
+3%
|
(4)
-1%
|
(4)
-1%
|
(3)
+18%
|
(3)
+14%
|
(3)
+4%
|
(3)
+6%
|
(3)
+5%
|
(3)
-8%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+833%
|
(6)
N/A
|
(10)
-56%
|
(13)
-36%
|
(16)
-21%
|
(13)
+19%
|
(11)
+13%
|
(8)
+29%
|
(7)
+7%
|
(5)
+28%
|
(5)
+5%
|
(6)
-23%
|
(5)
+15%
|
(9)
-67%
|
(7)
+23%
|
(7)
-9%
|
(8)
-8%
|
1
N/A
|
(0)
N/A
|
(1)
-20%
|
(1)
-7%
|
(6)
-995%
|
(6)
+7%
|
(5)
+17%
|
(6)
-15%
|
(6)
-11%
|
(6)
+4%
|
(6)
-4%
|
(5)
+22%
|
(4)
+14%
|
(5)
-12%
|
(4)
+12%
|
(4)
0%
|
(5)
-12%
|
(5)
-12%
|
(5)
N/A
|
(6)
-10%
|
(5)
+12%
|
(4)
+29%
|
(5)
-28%
|
(4)
+13%
|
(4)
-1%
|
(4)
-1%
|
(3)
+18%
|
(3)
+14%
|
(3)
+4%
|
(3)
+6%
|
(3)
+5%
|
(3)
-8%
|
|