DMK Pharmaceuticals Corp
OTC:DMKPQ
Cash Flow Statement
Cash Flow Statement
DMK Pharmaceuticals Corp
| Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(8)
|
(8)
|
(10)
|
(12)
|
(9)
|
(12)
|
(13)
|
(14)
|
(14)
|
(17)
|
(19)
|
(22)
|
(19)
|
(19)
|
(18)
|
(18)
|
(26)
|
(27)
|
(32)
|
(34)
|
(39)
|
(40)
|
(38)
|
(36)
|
(29)
|
(31)
|
(34)
|
(35)
|
(49)
|
(55)
|
(53)
|
(57)
|
(46)
|
(41)
|
(40)
|
(32)
|
(26)
|
(25)
|
(25)
|
(22)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(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 Non-Cash Items |
1
|
4
|
3
|
3
|
4
|
2
|
1
|
2
|
2
|
2
|
4
|
3
|
4
|
3
|
4
|
5
|
7
|
7
|
7
|
8
|
7
|
10
|
11
|
11
|
11
|
7
|
9
|
12
|
13
|
20
|
24
|
20
|
25
|
17
|
9
|
7
|
0
|
0
|
3
|
7
|
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 |
0
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
(2)
|
1
|
(1)
|
(7)
|
(7)
|
(8)
|
(6)
|
(1)
|
2
|
2
|
(0)
|
5
|
6
|
(4)
|
(7)
|
(11)
|
(9)
|
(1)
|
(1)
|
(1)
|
1
|
4
|
6
|
|
| Cash from Operating Activities |
(3)
N/A
|
(4)
-71%
|
(7)
-52%
|
(8)
-14%
|
(9)
-12%
|
(6)
+26%
|
(10)
-49%
|
(10)
-1%
|
(11)
-9%
|
(10)
+3%
|
(12)
-15%
|
(16)
-31%
|
(20)
-30%
|
(21)
-5%
|
(20)
+5%
|
(17)
+15%
|
(13)
+23%
|
(15)
-15%
|
(20)
-29%
|
(21)
-5%
|
(26)
-25%
|
(33)
-27%
|
(33)
-1%
|
(33)
+0%
|
(29)
+11%
|
(20)
+32%
|
(16)
+20%
|
(17)
-5%
|
(18)
-11%
|
(21)
-13%
|
(21)
-1%
|
(33)
-55%
|
(37)
-11%
|
(38)
-3%
|
(40)
-6%
|
(33)
+17%
|
(31)
+7%
|
(26)
+17%
|
(20)
+21%
|
(13)
+36%
|
(9)
+29%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Items |
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
3
|
4
|
5
|
4
|
3
|
2
|
3
|
|
| Cash from Investing Activities |
(3)
N/A
|
(10)
-233%
|
(10)
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
-30%
|
0
-23%
|
(1)
N/A
|
(2)
-115%
|
(2)
-31%
|
(2)
-7%
|
(3)
-22%
|
(4)
-38%
|
(4)
+6%
|
(5)
-42%
|
(4)
+11%
|
(3)
+34%
|
(3)
+2%
|
(1)
+49%
|
(2)
-7%
|
(1)
+20%
|
(1)
+25%
|
(1)
-15%
|
(1)
+18%
|
(1)
+2%
|
0
N/A
|
2
+693%
|
4
+66%
|
4
+22%
|
3
-22%
|
3
-20%
|
2
-32%
|
3
+52%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
22
|
25
|
0
|
31
|
5
|
16
|
16
|
11
|
11
|
5
|
5
|
20
|
20
|
15
|
31
|
33
|
33
|
0
|
0
|
38
|
38
|
0
|
0
|
13
|
13
|
19
|
19
|
18
|
18
|
70
|
70
|
58
|
58
|
0
|
0
|
0
|
0
|
3
|
3
|
12
|
|
| Net Issuance of Debt |
6
|
(1)
|
(1)
|
(7)
|
(7)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
2
|
2
|
2
|
2
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
3
|
3
|
3
|
5
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(5)
|
(5)
|
(6)
|
(5)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
6
N/A
|
19
+235%
|
22
+16%
|
16
-26%
|
22
+31%
|
5
-78%
|
15
+223%
|
16
+4%
|
11
-32%
|
11
-3%
|
5
-53%
|
7
+42%
|
21
+199%
|
22
+3%
|
17
-23%
|
29
+73%
|
31
+8%
|
30
-3%
|
30
N/A
|
16
-48%
|
37
+133%
|
37
+0%
|
37
0%
|
37
0%
|
12
-67%
|
12
+0%
|
19
+52%
|
22
+18%
|
20
-9%
|
20
0%
|
70
+250%
|
67
-5%
|
54
-19%
|
54
+0%
|
(2)
N/A
|
(2)
+1%
|
0
N/A
|
0
+16%
|
3
+938%
|
3
+0%
|
11
+254%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
5
+4 560%
|
5
+16%
|
(1)
N/A
|
6
N/A
|
(2)
N/A
|
6
N/A
|
6
+8%
|
0
-94%
|
0
-19%
|
(7)
N/A
|
(8)
-18%
|
2
N/A
|
1
-33%
|
(3)
N/A
|
11
N/A
|
16
+46%
|
13
-20%
|
9
-35%
|
(7)
N/A
|
8
N/A
|
1
-88%
|
(1)
N/A
|
(0)
+61%
|
(20)
-5 759%
|
(10)
+47%
|
1
N/A
|
4
+189%
|
0
-93%
|
(2)
N/A
|
47
N/A
|
33
-31%
|
16
-50%
|
16
0%
|
(40)
N/A
|
(32)
+21%
|
(26)
+17%
|
(22)
+16%
|
(15)
+34%
|
(8)
+44%
|
4
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(14)
-454%
|
(17)
-16%
|
(8)
+54%
|
(9)
-12%
|
(6)
+26%
|
(10)
-49%
|
(10)
-1%
|
(11)
-9%
|
(10)
+3%
|
(12)
-15%
|
(16)
-31%
|
(20)
-30%
|
(21)
-6%
|
(20)
+5%
|
(18)
+12%
|
(15)
+17%
|
(17)
-17%
|
(22)
-27%
|
(23)
-7%
|
(29)
-26%
|
(36)
-23%
|
(38)
-5%
|
(37)
+2%
|
(32)
+14%
|
(23)
+29%
|
(17)
+24%
|
(18)
-5%
|
(20)
-8%
|
(22)
-11%
|
(22)
-2%
|
(34)
-51%
|
(38)
-11%
|
(39)
-4%
|
(41)
-5%
|
(34)
+17%
|
(32)
+6%
|
(27)
+17%
|
(21)
+21%
|
(13)
+36%
|
(9)
+30%
|
|