Oncoinvent ASA
OSE:ONCIN
Cash Flow Statement
Cash Flow Statement
Oncoinvent ASA
| 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
(130)
|
(175)
|
(142)
|
(162)
|
(182)
|
(171)
|
(186)
|
(188)
|
(192)
|
(182)
|
(186)
|
(193)
|
(199)
|
(204)
|
(218)
|
(241)
|
(257)
|
(290)
|
(311)
|
(314)
|
(309)
|
(309)
|
(304)
|
(293)
|
(302)
|
(293)
|
(258)
|
(226)
|
(190)
|
(155)
|
(155)
|
(152)
|
(139)
|
(108)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
4
|
4
|
4
|
11
|
10
|
11
|
14
|
7
|
6
|
4
|
4
|
2
|
4
|
3
|
1
|
2
|
3
|
3
|
3
|
5
|
7
|
6
|
0
|
|
| Other Non-Cash Items |
4
|
1
|
(1)
|
3
|
0
|
9
|
7
|
6
|
3
|
(5)
|
(5)
|
(4)
|
(1)
|
(9)
|
4
|
2
|
8
|
16
|
9
|
10
|
(0)
|
(2)
|
(1)
|
1
|
3
|
8
|
6
|
(2)
|
(1)
|
(7)
|
(7)
|
(0)
|
(3)
|
(5)
|
|
| Change in Working Capital |
2
|
1
|
3
|
(4)
|
13
|
19
|
1
|
2
|
1
|
(14)
|
1
|
10
|
13
|
21
|
26
|
19
|
14
|
27
|
21
|
26
|
5
|
3
|
11
|
1
|
10
|
(5)
|
(31)
|
(52)
|
(33)
|
(31)
|
(13)
|
13
|
(12)
|
(26)
|
|
| Cash from Operating Activities |
(124)
N/A
|
(173)
-39%
|
(140)
+19%
|
(164)
-17%
|
(168)
-3%
|
(143)
+15%
|
(178)
-24%
|
(179)
-1%
|
(187)
-4%
|
(200)
-7%
|
(190)
+5%
|
(186)
+2%
|
(187)
0%
|
(191)
-2%
|
(187)
+2%
|
(220)
-18%
|
(234)
-7%
|
(246)
-5%
|
(280)
-14%
|
(277)
+1%
|
(303)
-10%
|
(307)
-1%
|
(294)
+4%
|
(290)
+1%
|
(288)
+1%
|
(289)
0%
|
(282)
+3%
|
(281)
+1%
|
(225)
+20%
|
(192)
+15%
|
(176)
+9%
|
(139)
+21%
|
(153)
-10%
|
(138)
+10%
|
|
| 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
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
4
|
3
|
4
|
4
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-62%
|
(0)
+48%
|
(0)
+26%
|
(0)
-114%
|
(0)
+47%
|
(0)
-39%
|
(0)
N/A
|
(0)
+9%
|
(0)
N/A
|
(0)
+31%
|
(0)
N/A
|
2
N/A
|
2
+7%
|
2
N/A
|
2
N/A
|
4
+51%
|
3
-4%
|
4
+4%
|
4
+12%
|
3
-21%
|
3
+3%
|
4
+10%
|
4
+10%
|
3
-16%
|
3
+6%
|
3
-11%
|
2
-25%
|
3
+33%
|
3
-2%
|
3
-2%
|
3
+1%
|
4
+25%
|
4
+3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
214
|
106
|
475
|
376
|
377
|
377
|
179
|
179
|
177
|
178
|
73
|
78
|
78
|
295
|
685
|
740
|
700
|
490
|
30
|
(25)
|
17
|
12
|
10
|
4
|
3
|
0
|
253
|
253
|
262
|
262
|
148
|
148
|
139
|
0
|
|
| Net Issuance of Debt |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(41)
|
(1)
|
(1)
|
(1)
|
40
|
(1)
|
(1)
|
(1)
|
(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
|
(36)
|
(36)
|
(37)
|
(37)
|
(10)
|
(10)
|
(9)
|
0
|
|
| Cash from Financing Activities |
212
N/A
|
106
-50%
|
475
+349%
|
376
-21%
|
377
+0%
|
377
0%
|
179
-53%
|
179
0%
|
177
-1%
|
178
+1%
|
73
-59%
|
77
+6%
|
77
0%
|
294
+280%
|
684
+133%
|
700
+2%
|
700
0%
|
490
-30%
|
29
-94%
|
15
-49%
|
16
+7%
|
11
-32%
|
9
-18%
|
4
-57%
|
3
-25%
|
0
N/A
|
217
N/A
|
217
0%
|
225
+3%
|
225
0%
|
137
-39%
|
137
0%
|
130
-6%
|
(0)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
4
|
6
|
(1)
|
(7)
|
(8)
|
(11)
|
(1)
|
1
|
(0)
|
(2)
|
(4)
|
(9)
|
(5)
|
5
|
3
|
9
|
10
|
4
|
4
|
0
|
|
| Net Change in Cash |
88
N/A
|
(68)
N/A
|
335
N/A
|
212
-37%
|
209
-2%
|
234
+12%
|
1
-100%
|
(1)
N/A
|
(10)
-908%
|
(23)
-127%
|
(117)
-419%
|
(109)
+7%
|
(107)
+2%
|
113
N/A
|
504
+347%
|
488
-3%
|
468
-4%
|
240
-49%
|
(254)
N/A
|
(268)
-6%
|
(285)
-6%
|
(292)
-2%
|
(282)
+3%
|
(284)
-1%
|
(286)
-1%
|
(295)
-3%
|
(66)
+78%
|
(56)
+16%
|
6
N/A
|
44
+690%
|
(26)
N/A
|
6
N/A
|
(16)
N/A
|
(134)
-725%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(125)
N/A
|
(174)
-39%
|
(140)
+19%
|
(164)
-17%
|
(168)
-3%
|
(143)
+15%
|
(178)
-24%
|
(180)
-1%
|
(187)
-4%
|
(200)
-7%
|
(190)
+5%
|
(186)
+2%
|
(187)
0%
|
(191)
-2%
|
(187)
+2%
|
(220)
-18%
|
(234)
-7%
|
(246)
-5%
|
(280)
-14%
|
(277)
+1%
|
(303)
-10%
|
(307)
-1%
|
(294)
+4%
|
(290)
+1%
|
(288)
+1%
|
(289)
0%
|
(282)
+3%
|
(281)
+1%
|
(225)
+20%
|
(192)
+15%
|
(176)
+9%
|
(139)
+21%
|
(153)
-10%
|
(138)
+10%
|
|