Agile Therapeutics Inc
OTC:AGRX
Cash Flow Statement
Cash Flow Statement
Agile Therapeutics Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(9)
|
(9)
|
(12)
|
(16)
|
(25)
|
(30)
|
(33)
|
(30)
|
(29)
|
(29)
|
(27)
|
(29)
|
(29)
|
(28)
|
(27)
|
(28)
|
(28)
|
(26)
|
(22)
|
(20)
|
(18)
|
(16)
|
(16)
|
(19)
|
(22)
|
(29)
|
(40)
|
(52)
|
(61)
|
(68)
|
(69)
|
(75)
|
(70)
|
(64)
|
(67)
|
(25)
|
(19)
|
(11)
|
8
|
(14)
|
(8)
|
|
| 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
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
3
|
3
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
10
|
6
|
10
|
20
|
(10)
|
(7)
|
(14)
|
(29)
|
(3)
|
(6)
|
|
| 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
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
1
|
(1)
|
0
|
2
|
0
|
3
|
0
|
(1)
|
(0)
|
(2)
|
1
|
2
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
3
|
3
|
0
|
2
|
(1)
|
(5)
|
(3)
|
(4)
|
(1)
|
(6)
|
(2)
|
3
|
(4)
|
9
|
7
|
3
|
|
| Cash from Operating Activities |
(8)
N/A
|
(7)
+11%
|
(11)
-54%
|
(15)
-34%
|
(21)
-45%
|
(26)
-26%
|
(26)
+2%
|
(25)
+2%
|
(27)
-4%
|
(25)
+5%
|
(25)
-1%
|
(23)
+8%
|
(23)
+3%
|
(22)
+2%
|
(22)
+2%
|
(25)
-13%
|
(24)
+1%
|
(23)
+7%
|
(20)
+13%
|
(17)
+14%
|
(16)
+4%
|
(14)
+11%
|
(16)
-9%
|
(16)
-1%
|
(19)
-19%
|
(23)
-24%
|
(33)
-45%
|
(47)
-42%
|
(54)
-14%
|
(63)
-16%
|
(66)
-5%
|
(65)
+1%
|
(65)
0%
|
(53)
+19%
|
(51)
+4%
|
(36)
+30%
|
(23)
+37%
|
(28)
-24%
|
(11)
+60%
|
(10)
+15%
|
(10)
-9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
(48)
|
(40)
|
(24)
|
42
|
47
|
40
|
23
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(0)
+83%
|
(0)
+70%
|
(0)
N/A
|
(0)
-190%
|
(0)
-24%
|
(0)
+3%
|
(0)
+17%
|
(0)
+66%
|
(0)
+60%
|
(0)
+25%
|
(0)
N/A
|
(0)
-33%
|
(0)
-1 050%
|
(1)
-67%
|
(1)
-70%
|
(2)
-21%
|
(1)
+25%
|
(1)
+27%
|
(0)
+63%
|
(0)
+88%
|
0
N/A
|
(0)
N/A
|
(0)
-233%
|
(0)
-160%
|
(48)
-18 415%
|
(48)
0%
|
(41)
+16%
|
(24)
+40%
|
42
N/A
|
47
+12%
|
39
-16%
|
23
-41%
|
5
-79%
|
(0)
N/A
|
(0)
+32%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
50
|
50
|
50
|
69
|
20
|
20
|
20
|
38
|
38
|
38
|
38
|
0
|
0
|
19
|
19
|
0
|
0
|
0
|
0
|
9
|
10
|
23
|
42
|
82
|
81
|
68
|
49
|
1
|
7
|
9
|
30
|
34
|
40
|
60
|
40
|
36
|
31
|
9
|
8
|
12
|
|
| Net Issuance of Debt |
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(11)
|
(9)
|
(8)
|
(6)
|
0
|
20
|
20
|
20
|
20
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(17)
|
(17)
|
(13)
|
(13)
|
(1)
|
(1)
|
(3)
|
|
| Other |
(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)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
53
+175 433%
|
53
N/A
|
53
N/A
|
72
+37%
|
20
-73%
|
20
+1%
|
20
0%
|
38
+92%
|
38
0%
|
38
-1%
|
38
0%
|
(1)
N/A
|
(3)
-128%
|
15
N/A
|
13
-10%
|
12
-5%
|
12
-2%
|
(6)
N/A
|
(11)
-69%
|
(1)
+94%
|
2
N/A
|
17
+598%
|
42
+149%
|
101
+139%
|
100
-1%
|
87
-13%
|
68
-22%
|
1
-99%
|
7
+656%
|
9
+28%
|
30
+222%
|
29
-3%
|
35
+19%
|
43
+22%
|
22
-48%
|
23
+6%
|
18
-23%
|
8
-56%
|
7
-14%
|
9
+25%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(10)
N/A
|
45
N/A
|
42
-8%
|
38
-9%
|
51
+34%
|
(7)
N/A
|
(6)
+11%
|
(6)
+8%
|
12
N/A
|
13
+10%
|
12
-4%
|
14
+17%
|
(24)
N/A
|
(25)
-6%
|
(8)
+69%
|
(13)
-63%
|
(13)
-5%
|
(11)
+14%
|
(27)
-134%
|
(28)
-5%
|
(17)
+40%
|
(12)
+29%
|
1
N/A
|
27
+1 749%
|
82
+209%
|
29
-65%
|
6
-80%
|
(20)
N/A
|
(77)
-287%
|
(13)
+83%
|
(9)
+29%
|
5
N/A
|
(13)
N/A
|
(13)
-3%
|
(9)
+34%
|
(14)
-62%
|
1
N/A
|
(10)
N/A
|
(3)
+68%
|
(3)
+18%
|
(2)
+33%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(7)
+25%
|
(11)
-48%
|
(15)
-34%
|
(21)
-46%
|
(27)
-26%
|
(26)
+2%
|
(26)
+2%
|
(27)
-3%
|
(25)
+5%
|
(25)
-1%
|
(23)
+8%
|
(23)
+3%
|
(23)
0%
|
(22)
+1%
|
(26)
-15%
|
(26)
+0%
|
(24)
+8%
|
(20)
+14%
|
(17)
+16%
|
(16)
+6%
|
(14)
+11%
|
(16)
-9%
|
(16)
-1%
|
(19)
-20%
|
(23)
-24%
|
(34)
-44%
|
(48)
-42%
|
(54)
-14%
|
(63)
-16%
|
(66)
-5%
|
(65)
+1%
|
(66)
0%
|
(53)
+19%
|
(51)
+4%
|
(36)
+30%
|
(23)
+37%
|
(28)
-24%
|
(11)
+60%
|
(10)
+15%
|
(10)
-9%
|
|