Minerva Surgical Inc
OTC:UTRS
Cash Flow Statement
Cash Flow Statement
Minerva Surgical Inc
| 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 |
(43)
|
(39)
|
(21)
|
(32)
|
(9)
|
(17)
|
(34)
|
(35)
|
(38)
|
(33)
|
|
| Depreciation & Amortization |
11
|
11
|
11
|
13
|
11
|
11
|
11
|
11
|
10
|
9
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
1
|
7
|
4
|
5
|
6
|
7
|
7
|
6
|
5
|
|
| Other Non-Cash Items |
25
|
18
|
(3)
|
(1)
|
(21)
|
(16)
|
(1)
|
(1)
|
2
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
2
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
|
| Change in Working Capital |
(1)
|
(3)
|
(9)
|
(10)
|
(10)
|
(9)
|
(11)
|
(11)
|
(15)
|
(15)
|
|
| Cash from Operating Activities |
(8)
N/A
|
(13)
-57%
|
(22)
-72%
|
(30)
-34%
|
(29)
+2%
|
(31)
-6%
|
(36)
-15%
|
(36)
-2%
|
(40)
-11%
|
(39)
+4%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+10%
|
(1)
+5%
|
(1)
-14%
|
(0)
+67%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+43%
|
(0)
-25%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
1
|
1
|
71
|
71
|
70
|
70
|
0
|
27
|
27
|
27
|
|
| Net Issuance of Debt |
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
(29)
|
(34)
|
(34)
|
(34)
|
(5)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
1
+1%
|
46
+4 568%
|
41
-11%
|
40
-2%
|
40
0%
|
(5)
N/A
|
27
N/A
|
27
+0%
|
27
0%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
(8)
N/A
|
(13)
-58%
|
23
N/A
|
11
-55%
|
11
+2%
|
9
-12%
|
(41)
N/A
|
(10)
+76%
|
(14)
-42%
|
(12)
+12%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(9)
N/A
|
(14)
-52%
|
(23)
-69%
|
(31)
-34%
|
(30)
+4%
|
(31)
-4%
|
(36)
-16%
|
(36)
-2%
|
(40)
-11%
|
(39)
+4%
|
|