Kuros Biosciences AG
OTC:CSBTF
Cash Flow Statement
Cash Flow Statement
Kuros Biosciences AG
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(21)
|
(21)
|
(21)
|
(20)
|
(21)
|
(19)
|
(20)
|
(23)
|
(23)
|
(28)
|
(27)
|
(28)
|
(28)
|
(29)
|
(33)
|
(33)
|
(35)
|
(35)
|
(40)
|
(8)
|
(10)
|
(11)
|
(3)
|
(37)
|
(26)
|
(28)
|
(28)
|
(23)
|
(25)
|
(17)
|
4
|
4
|
(1)
|
(3)
|
(23)
|
(23)
|
(19)
|
(11)
|
(9)
|
(8)
|
(9)
|
(17)
|
(23)
|
(25)
|
(31)
|
(7)
|
(17)
|
(15)
|
(14)
|
(14)
|
(12)
|
(13)
|
(12)
|
(7)
|
(10)
|
(13)
|
(16)
|
(16)
|
(13)
|
(7)
|
(3)
|
(5)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
2
|
1
|
|
| Other Non-Cash Items |
1
|
(0)
|
(3)
|
(3)
|
(3)
|
(6)
|
(4)
|
(4)
|
(2)
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
4
|
2
|
3
|
3
|
6
|
3
|
3
|
3
|
1
|
2
|
1
|
1
|
(1)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
(3)
|
(2)
|
(3)
|
(2)
|
10
|
1
|
6
|
4
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
2
|
5
|
9
|
5
|
7
|
8
|
10
|
16
|
|
| 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
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
|
| 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
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
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
|
|
| Change in Working Capital |
(3)
|
(3)
|
(3)
|
(6)
|
(2)
|
(1)
|
0
|
2
|
0
|
2
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
2
|
3
|
(3)
|
(2)
|
(3)
|
(2)
|
4
|
(4)
|
1
|
(10)
|
11
|
13
|
5
|
6
|
(12)
|
(16)
|
(13)
|
(4)
|
0
|
9
|
10
|
6
|
(4)
|
(4)
|
(4)
|
0
|
6
|
8
|
8
|
2
|
0
|
(1)
|
(2)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(6)
|
(2)
|
2
|
(5)
|
(6)
|
(5)
|
(11)
|
|
| Cash from Operating Activities |
(20)
N/A
|
(21)
-4%
|
(25)
-16%
|
(26)
-8%
|
(24)
+11%
|
(24)
-2%
|
(22)
+10%
|
(23)
-6%
|
(22)
+2%
|
(24)
-7%
|
(25)
-2%
|
(25)
-2%
|
(27)
-8%
|
(27)
+0%
|
(29)
-7%
|
(28)
+2%
|
(29)
-1%
|
(34)
-18%
|
(38)
-14%
|
(8)
+80%
|
(4)
+44%
|
(3)
+38%
|
(2)
+41%
|
(30)
-1 781%
|
(28)
+7%
|
(11)
+59%
|
(10)
+9%
|
(13)
-25%
|
(15)
-19%
|
(25)
-65%
|
(8)
+68%
|
(6)
+25%
|
(5)
+21%
|
0
N/A
|
(11)
N/A
|
(10)
+11%
|
(9)
+9%
|
(13)
-43%
|
(11)
+12%
|
(10)
+7%
|
(12)
-12%
|
(14)
-22%
|
(17)
-22%
|
(20)
-14%
|
(19)
+2%
|
(5)
+73%
|
(11)
-109%
|
(12)
-15%
|
(13)
-4%
|
(12)
+3%
|
(11)
+13%
|
(10)
+9%
|
(9)
+6%
|
(5)
+50%
|
(5)
-17%
|
(11)
-110%
|
(9)
+20%
|
(7)
+21%
|
(11)
-53%
|
(4)
+60%
|
4
N/A
|
2
-59%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
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)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Other Items |
26
|
25
|
25
|
24
|
(5)
|
(2)
|
(14)
|
(12)
|
(24)
|
(48)
|
(31)
|
(22)
|
(2)
|
28
|
30
|
27
|
23
|
(32)
|
(34)
|
(45)
|
(32)
|
(2)
|
(3)
|
6
|
27
|
69
|
61
|
56
|
4
|
(24)
|
(11)
|
(11)
|
29
|
29
|
20
|
24
|
4
|
8
|
8
|
4
|
4
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
20
N/A
|
22
+11%
|
23
+2%
|
23
+2%
|
(6)
N/A
|
(3)
+43%
|
(15)
-340%
|
(14)
+6%
|
(27)
-92%
|
(50)
-86%
|
(33)
+34%
|
(22)
+32%
|
(4)
+83%
|
26
N/A
|
28
+10%
|
25
-13%
|
21
-13%
|
(32)
N/A
|
(34)
-8%
|
(45)
-31%
|
(33)
+26%
|
(2)
+93%
|
(3)
-19%
|
6
N/A
|
27
+334%
|
69
+159%
|
61
-12%
|
56
-7%
|
4
-93%
|
(24)
N/A
|
(11)
+54%
|
(11)
+0%
|
29
N/A
|
29
-1%
|
20
-31%
|
24
+20%
|
4
-84%
|
8
+107%
|
8
+2%
|
4
-49%
|
4
-6%
|
0
-96%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
+206%
|
(1)
N/A
|
(2)
-112%
|
(1)
+66%
|
(0)
+87%
|
(0)
-44%
|
(0)
-112%
|
(0)
+12%
|
(0)
-27%
|
(0)
-34%
|
(0)
+43%
|
(1)
-137%
|
(0)
+16%
|
(0)
+3%
|
(1)
-144%
|
(1)
-40%
|
(2)
-27%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
45
|
0
|
0
|
0
|
4
|
37
|
37
|
37
|
34
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
25
|
14
|
16
|
3
|
16
|
16
|
14
|
0
|
19
|
0
|
0
|
0
|
8
|
0
|
1
|
2
|
2
|
3
|
|
| Net Issuance of Debt |
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
6
|
6
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
(3)
|
(1)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
21
|
21
|
21
|
(0)
|
(20)
|
(19)
|
(18)
|
0
|
72
|
73
|
72
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(12)
|
(18)
|
(17)
|
(2)
|
(6)
|
(1)
|
(2)
|
(1)
|
(21)
|
10
|
10
|
(2)
|
17
|
(14)
|
(14)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
39
N/A
|
(4)
N/A
|
(3)
+29%
|
(3)
-2%
|
3
N/A
|
34
+981%
|
34
0%
|
36
+4%
|
32
-10%
|
23
-29%
|
23
0%
|
21
-7%
|
21
0%
|
2
-93%
|
3
+66%
|
4
+49%
|
5
+26%
|
72
+1 354%
|
73
+2%
|
72
-2%
|
71
-1%
|
0
-100%
|
(2)
N/A
|
(2)
+2%
|
(2)
-1%
|
(1)
+36%
|
(2)
-84%
|
(3)
-50%
|
(8)
-189%
|
(12)
-50%
|
(18)
-41%
|
(17)
+5%
|
(11)
+32%
|
(6)
+44%
|
(1)
+81%
|
(2)
-109%
|
(4)
-64%
|
(21)
-433%
|
10
N/A
|
10
+8%
|
12
+11%
|
30
+161%
|
(1)
N/A
|
(1)
+36%
|
30
N/A
|
14
-54%
|
16
+16%
|
3
-84%
|
15
+486%
|
15
+2%
|
13
-14%
|
13
-5%
|
17
+36%
|
17
-1%
|
6
-64%
|
6
0%
|
4
-33%
|
3
-24%
|
(0)
N/A
|
1
N/A
|
2
+143%
|
2
+15%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
3
|
|
| Net Change in Cash |
39
N/A
|
(3)
N/A
|
(5)
-80%
|
(6)
-30%
|
(26)
-345%
|
7
N/A
|
(2)
N/A
|
(1)
+52%
|
(17)
-1 788%
|
(51)
-203%
|
(35)
+32%
|
(26)
+25%
|
(10)
+63%
|
0
N/A
|
2
+1 076%
|
0
-88%
|
(2)
N/A
|
6
N/A
|
1
-89%
|
20
+2 611%
|
34
+74%
|
(5)
N/A
|
(6)
-18%
|
(25)
-329%
|
(3)
+89%
|
57
N/A
|
49
-15%
|
41
-16%
|
(19)
N/A
|
(61)
-217%
|
(36)
+41%
|
(33)
+8%
|
13
N/A
|
22
+75%
|
7
-68%
|
11
+56%
|
(9)
N/A
|
(26)
-184%
|
7
N/A
|
4
-37%
|
4
-6%
|
16
+303%
|
(18)
N/A
|
(20)
-11%
|
11
N/A
|
9
-20%
|
4
-52%
|
(12)
N/A
|
2
N/A
|
3
+79%
|
2
-17%
|
3
+5%
|
8
+192%
|
12
+58%
|
0
-98%
|
(6)
N/A
|
(6)
-1%
|
(5)
+18%
|
(12)
-164%
|
(6)
+52%
|
5
N/A
|
4
-7%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(26)
N/A
|
(24)
+8%
|
(27)
-12%
|
(28)
-3%
|
(25)
+11%
|
(25)
-3%
|
(22)
+11%
|
(25)
-11%
|
(25)
0%
|
(24)
+3%
|
(25)
-2%
|
(25)
-2%
|
(29)
-16%
|
(27)
+8%
|
(29)
-7%
|
(28)
+2%
|
(30)
-8%
|
(34)
-11%
|
(38)
-14%
|
(8)
+80%
|
(5)
+32%
|
(3)
+49%
|
(2)
+41%
|
(30)
-1 781%
|
(28)
+6%
|
(11)
+60%
|
(10)
+9%
|
(13)
-25%
|
(15)
-19%
|
(25)
-65%
|
(8)
+68%
|
(6)
+25%
|
(5)
+21%
|
0
N/A
|
(11)
N/A
|
(10)
+11%
|
(9)
+7%
|
(13)
-40%
|
(11)
+12%
|
(10)
+7%
|
(12)
-12%
|
(14)
-22%
|
(17)
-22%
|
(20)
-14%
|
(19)
+1%
|
(5)
+72%
|
(12)
-129%
|
(14)
-16%
|
(14)
+5%
|
(13)
+7%
|
(11)
+13%
|
(10)
+8%
|
(9)
+6%
|
(5)
+48%
|
(6)
-18%
|
(12)
-101%
|
(10)
+17%
|
(8)
+21%
|
(12)
-50%
|
(5)
+52%
|
3
N/A
|
(0)
N/A
|
|