Eloxx Pharmaceuticals Inc
OTC:ELOX
Cash Flow Statement
Cash Flow Statement
Eloxx Pharmaceuticals Inc
| 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 |
(6)
|
(6)
|
(7)
|
(9)
|
(13)
|
(22)
|
(21)
|
(18)
|
(13)
|
(6)
|
(8)
|
(8)
|
(9)
|
(6)
|
(5)
|
(6)
|
(6)
|
(21)
|
(32)
|
(43)
|
(53)
|
(47)
|
(51)
|
(52)
|
(53)
|
(51)
|
(53)
|
(46)
|
(40)
|
(35)
|
(29)
|
(58)
|
(61)
|
(67)
|
(70)
|
(44)
|
(42)
|
(36)
|
(31)
|
(24)
|
(20)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
2
|
2
|
3
|
6
|
14
|
14
|
12
|
8
|
2
|
4
|
5
|
7
|
4
|
3
|
5
|
5
|
4
|
7
|
11
|
13
|
13
|
16
|
13
|
13
|
12
|
13
|
13
|
11
|
10
|
7
|
32
|
32
|
33
|
33
|
6
|
5
|
4
|
4
|
4
|
3
|
|
| 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
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
0
|
(1)
|
1
|
1
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
2
|
(0)
|
3
|
1
|
(1)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
0
|
(0)
|
(3)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
(4)
N/A
|
(5)
-22%
|
(5)
+4%
|
(5)
-6%
|
(6)
-26%
|
(6)
-2%
|
(6)
+2%
|
(7)
-20%
|
(7)
+11%
|
(6)
+8%
|
(5)
+10%
|
(4)
+32%
|
(3)
+15%
|
(3)
+18%
|
(2)
+17%
|
(2)
+10%
|
(2)
-1%
|
(16)
-722%
|
(22)
-39%
|
(30)
-36%
|
(38)
-25%
|
(31)
+17%
|
(35)
-11%
|
(36)
-3%
|
(39)
-9%
|
(39)
-1%
|
(42)
-7%
|
(39)
+8%
|
(33)
+16%
|
(28)
+14%
|
(24)
+15%
|
(27)
-15%
|
(30)
-8%
|
(35)
-18%
|
(37)
-5%
|
(37)
+0%
|
(36)
+2%
|
(32)
+12%
|
(29)
+8%
|
(21)
+26%
|
(18)
+16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(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
|
|
| Other Items |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(27)
|
(43)
|
(33)
|
(18)
|
20
|
43
|
34
|
18
|
9
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-2%
|
(1)
-4%
|
1
N/A
|
0
-29%
|
0
-20%
|
0
-8%
|
(0)
N/A
|
0
N/A
|
0
+286%
|
0
+70%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
-17%
|
(0)
-14%
|
(0)
N/A
|
(0)
+13%
|
(27)
-9 575%
|
(43)
-58%
|
(34)
+22%
|
(18)
+47%
|
20
N/A
|
43
+110%
|
34
-21%
|
18
-47%
|
9
-51%
|
2
-77%
|
2
-1%
|
2
-1%
|
(0)
N/A
|
(0)
+20%
|
(0)
+23%
|
(0)
+33%
|
(0)
+48%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
11
|
12
|
11
|
11
|
4
|
0
|
5
|
6
|
6
|
6
|
1
|
0
|
0
|
0
|
0
|
2
|
35
|
35
|
89
|
88
|
54
|
55
|
33
|
33
|
33
|
33
|
0
|
0
|
0
|
0
|
48
|
48
|
48
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
15
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(1)
|
0
|
2
|
3
|
(0)
|
0
|
(8)
|
(8)
|
(8)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(8)
|
1
|
1
|
(1)
|
9
|
0
|
1
|
0
|
3
|
2
|
3
|
3
|
7
|
7
|
8
|
9
|
2
|
2
|
1
|
|
| Cash from Financing Activities |
4
N/A
|
11
+174%
|
10
-10%
|
9
-11%
|
9
N/A
|
2
-79%
|
0
-96%
|
5
+6 800%
|
6
+24%
|
6
N/A
|
6
N/A
|
1
-81%
|
0
N/A
|
0
N/A
|
1
+167%
|
1
+38%
|
3
+136%
|
38
+1 360%
|
38
+1%
|
92
+140%
|
90
-2%
|
56
-38%
|
61
+9%
|
49
-20%
|
49
0%
|
47
-4%
|
41
-12%
|
(1)
N/A
|
(2)
-209%
|
(3)
-106%
|
(2)
+51%
|
45
N/A
|
50
+10%
|
51
+2%
|
57
+11%
|
10
-82%
|
8
-18%
|
9
+6%
|
(6)
N/A
|
(4)
+25%
|
(2)
+51%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
5
N/A
|
5
-16%
|
5
-2%
|
3
-32%
|
(4)
N/A
|
(6)
-43%
|
(3)
+52%
|
(0)
+83%
|
0
N/A
|
1
+308%
|
(3)
N/A
|
(3)
-21%
|
(2)
+28%
|
(1)
+42%
|
(1)
+40%
|
1
N/A
|
22
+3 208%
|
16
-27%
|
61
+286%
|
52
-15%
|
24
-53%
|
26
+7%
|
(14)
N/A
|
(33)
-135%
|
(26)
+21%
|
(19)
+28%
|
(19)
-1%
|
8
N/A
|
2
-74%
|
(8)
N/A
|
27
N/A
|
22
-17%
|
18
-19%
|
22
+22%
|
(27)
N/A
|
(28)
-4%
|
(23)
+17%
|
(35)
-51%
|
(26)
+26%
|
(20)
+23%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(5)
-20%
|
(5)
+3%
|
(6)
-7%
|
(7)
-27%
|
(7)
-3%
|
(7)
+1%
|
(8)
-7%
|
(6)
+15%
|
(6)
+11%
|
(5)
+14%
|
(4)
+25%
|
(3)
+15%
|
(3)
+18%
|
(2)
+17%
|
(2)
+10%
|
(2)
-1%
|
(16)
-734%
|
(22)
-39%
|
(30)
-36%
|
(38)
-25%
|
(32)
+17%
|
(35)
-11%
|
(36)
-3%
|
(39)
-9%
|
(39)
0%
|
(42)
-7%
|
(39)
+8%
|
(33)
+16%
|
(28)
+14%
|
(24)
+15%
|
(27)
-15%
|
(30)
-9%
|
(35)
-18%
|
(37)
-5%
|
(37)
+0%
|
(36)
+2%
|
(32)
+12%
|
(29)
+8%
|
(22)
+26%
|
(18)
+16%
|
|