Vaxxinity Inc
OTC:VAXX
Cash Flow Statement
Cash Flow Statement
Vaxxinity Inc
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
(88)
|
(102)
|
(137)
|
(155)
|
(114)
|
(103)
|
(75)
|
(75)
|
(72)
|
(66)
|
(57)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| Stock-Based Compensation |
5
|
6
|
30
|
33
|
30
|
31
|
9
|
9
|
9
|
9
|
8
|
|
| Other Non-Cash Items |
21
|
19
|
42
|
44
|
31
|
31
|
8
|
7
|
8
|
7
|
6
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
|
| Change in Working Capital |
(5)
|
3
|
13
|
9
|
17
|
15
|
10
|
10
|
4
|
(3)
|
(9)
|
|
| Cash from Operating Activities |
(71)
N/A
|
(78)
-11%
|
(81)
-3%
|
(101)
-24%
|
(65)
+35%
|
(55)
+15%
|
(56)
-1%
|
(56)
-1%
|
(58)
-3%
|
(60)
-3%
|
(57)
+4%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(80)
|
(53)
|
(44)
|
(17)
|
57
|
30
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+2%
|
(1)
-164%
|
(2)
-54%
|
(3)
-27%
|
(83)
-3 125%
|
(54)
+34%
|
(45)
+17%
|
(18)
+60%
|
56
N/A
|
29
-49%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
128
|
123
|
194
|
194
|
71
|
71
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other |
37
|
27
|
3
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
169
N/A
|
150
-11%
|
196
+31%
|
196
+0%
|
71
-64%
|
71
+0%
|
(0)
N/A
|
(1)
-341%
|
(1)
+15%
|
(1)
-47%
|
(1)
-21%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
97
N/A
|
71
-27%
|
114
+60%
|
94
-18%
|
3
-97%
|
(67)
N/A
|
(110)
-64%
|
(102)
+8%
|
(77)
+25%
|
(4)
+94%
|
(30)
-579%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(71)
N/A
|
(79)
-11%
|
(82)
-4%
|
(103)
-25%
|
(68)
+34%
|
(58)
+14%
|
(58)
+1%
|
(58)
N/A
|
(59)
-2%
|
(61)
-3%
|
(58)
+4%
|
|