Nykode Therapeutics ASA
OSE:NYKD
Cash Flow Statement
Cash Flow Statement
Nykode Therapeutics ASA
| 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 |
(3)
|
(5)
|
(6)
|
(7)
|
(6)
|
(9)
|
(9)
|
(10)
|
(14)
|
(14)
|
(19)
|
(24)
|
181
|
176
|
175
|
172
|
(11)
|
(11)
|
(15)
|
(23)
|
(51)
|
(54)
|
(54)
|
(47)
|
(44)
|
(49)
|
(48)
|
(48)
|
(46)
|
(33)
|
(24)
|
(17)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
3
|
1
|
4
|
6
|
10
|
14
|
9
|
7
|
19
|
14
|
16
|
21
|
(2)
|
2
|
(7)
|
(12)
|
(10)
|
(17)
|
(9)
|
(9)
|
1
|
(7)
|
(11)
|
(10)
|
|
| 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
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
(0)
|
0
|
3
|
0
|
1
|
(11)
|
(12)
|
(10)
|
(5)
|
(8)
|
14
|
12
|
12
|
31
|
(1)
|
3
|
(3)
|
(45)
|
(27)
|
(33)
|
(32)
|
(9)
|
(11)
|
(10)
|
(11)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(5)
-72%
|
(6)
-19%
|
(6)
-8%
|
(6)
-1%
|
(8)
-32%
|
(9)
-7%
|
(10)
-13%
|
(10)
-3%
|
(10)
+3%
|
(13)
-32%
|
(16)
-19%
|
180
N/A
|
178
-1%
|
174
-2%
|
174
+0%
|
1
-99%
|
17
+1 375%
|
14
-18%
|
11
-22%
|
(21)
N/A
|
(52)
-149%
|
(55)
-7%
|
(61)
-10%
|
(97)
-59%
|
(91)
+6%
|
(87)
+4%
|
(87)
+0%
|
(51)
+41%
|
(47)
+7%
|
(42)
+11%
|
(35)
+16%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(8)
|
(4)
|
(1)
|
(6)
|
(6)
|
(7)
|
(6)
|
12
|
11
|
9
|
14
|
14
|
14
|
17
|
8
|
9
|
9
|
7
|
8
|
7
|
7
|
6
|
5
|
|
| Cash from Investing Activities |
0
N/A
|
0
+45%
|
0
+3%
|
0
-6%
|
0
-32%
|
0
+38%
|
0
-14%
|
0
+39%
|
(9)
N/A
|
(9)
+5%
|
(4)
+56%
|
(1)
+69%
|
(6)
-425%
|
(6)
+0%
|
(7)
-18%
|
(6)
+15%
|
11
N/A
|
9
-20%
|
6
-33%
|
11
+90%
|
11
+1%
|
12
+8%
|
15
+28%
|
5
-65%
|
7
+31%
|
8
+11%
|
6
-22%
|
8
+33%
|
7
-14%
|
7
+4%
|
6
-21%
|
5
-19%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
21
|
1
|
1
|
0
|
0
|
26
|
25
|
25
|
26
|
1
|
1
|
2
|
0
|
(0)
|
0
|
(0)
|
21
|
21
|
21
|
21
|
2
|
2
|
2
|
2
|
46
|
45
|
45
|
45
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
(32)
|
(32)
|
|
| 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)
|
|
| Cash from Financing Activities |
21
N/A
|
1
-97%
|
1
+28%
|
0
-78%
|
0
-84%
|
26
+109 737%
|
25
0%
|
25
-1%
|
26
+3%
|
1
-96%
|
1
+4%
|
2
+41%
|
(0)
N/A
|
(1)
-158%
|
(0)
+52%
|
(0)
-24%
|
20
N/A
|
20
-1%
|
20
-1%
|
18
-8%
|
0
-98%
|
1
+117%
|
0
-42%
|
2
+281%
|
45
+2 492%
|
44
-2%
|
44
0%
|
44
0%
|
(1)
N/A
|
(1)
-2%
|
(34)
-2 258%
|
(34)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
1
|
0
|
(2)
|
1
|
4
|
4
|
|
| Net Change in Cash |
18
N/A
|
(4)
N/A
|
(5)
-18%
|
(6)
-20%
|
(6)
-4%
|
17
N/A
|
17
-4%
|
15
-8%
|
6
-58%
|
(18)
N/A
|
(18)
-1%
|
(16)
+8%
|
174
N/A
|
171
-2%
|
168
-2%
|
168
0%
|
32
-81%
|
46
+42%
|
39
-15%
|
39
+1%
|
(10)
N/A
|
(40)
-301%
|
(40)
0%
|
(53)
-33%
|
(44)
+17%
|
(39)
+11%
|
(37)
+5%
|
(35)
+6%
|
(47)
-36%
|
(41)
+13%
|
(66)
-62%
|
(60)
+9%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(5)
-72%
|
(6)
-19%
|
(6)
-8%
|
(6)
-1%
|
(8)
-32%
|
(9)
-8%
|
(10)
-13%
|
(11)
-3%
|
(10)
+3%
|
(13)
-31%
|
(16)
-19%
|
180
N/A
|
178
-1%
|
174
-2%
|
174
+0%
|
0
-100%
|
15
+5 039%
|
11
-24%
|
8
-27%
|
(23)
N/A
|
(53)
-128%
|
(57)
-7%
|
(63)
-11%
|
(99)
-57%
|
(92)
+7%
|
(88)
+4%
|
(87)
+1%
|
(51)
+41%
|
(48)
+7%
|
(42)
+11%
|
(35)
+16%
|
|