ViewRay Inc
OTC:VRAYQ
Cash Flow Statement
Cash Flow Statement
ViewRay Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
(34)
|
(42)
|
(54)
|
(41)
|
(45)
|
(50)
|
(50)
|
(54)
|
(51)
|
(65)
|
(61)
|
(59)
|
(72)
|
(49)
|
(63)
|
(84)
|
(76)
|
(105)
|
(114)
|
(102)
|
(120)
|
(114)
|
(110)
|
(117)
|
(108)
|
(107)
|
(112)
|
(109)
|
(110)
|
(109)
|
(106)
|
(107)
|
(107)
|
(110)
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
5
|
6
|
6
|
13
|
14
|
18
|
21
|
18
|
19
|
20
|
21
|
22
|
23
|
26
|
26
|
25
|
24
|
20
|
19
|
20
|
22
|
20
|
|
| Other Non-Cash Items |
1
|
1
|
5
|
5
|
8
|
9
|
7
|
9
|
8
|
23
|
18
|
14
|
26
|
3
|
11
|
26
|
11
|
31
|
36
|
13
|
21
|
10
|
7
|
22
|
21
|
30
|
35
|
33
|
29
|
21
|
14
|
15
|
21
|
21
|
|
| 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
|
|
| Cash Interest Paid |
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
11
|
11
|
11
|
11
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
|
| Change in Working Capital |
4
|
2
|
0
|
2
|
(4)
|
(1)
|
1
|
6
|
13
|
10
|
10
|
(1)
|
(26)
|
(52)
|
(47)
|
(49)
|
(61)
|
(38)
|
(49)
|
(37)
|
14
|
9
|
22
|
26
|
17
|
16
|
12
|
9
|
13
|
14
|
10
|
12
|
(10)
|
(28)
|
|
| Cash from Operating Activities |
(27)
N/A
|
(37)
-35%
|
(48)
-29%
|
(32)
+34%
|
(40)
-26%
|
(41)
-2%
|
(40)
+1%
|
(37)
+9%
|
(28)
+23%
|
(30)
-5%
|
(31)
-6%
|
(44)
-39%
|
(70)
-60%
|
(96)
-36%
|
(95)
+1%
|
(104)
-9%
|
(122)
-18%
|
(108)
+11%
|
(123)
-13%
|
(121)
+1%
|
(80)
+34%
|
(91)
-14%
|
(75)
+17%
|
(63)
+17%
|
(63)
-1%
|
(55)
+14%
|
(59)
-7%
|
(60)
-2%
|
(62)
-3%
|
(68)
-10%
|
(76)
-12%
|
(74)
+2%
|
(92)
-23%
|
(113)
-23%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(8)
|
(9)
|
(8)
|
(7)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(8)
|
(8)
|
(7)
|
(5)
|
(2)
|
(6)
|
(6)
|
(5)
|
(5)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other Items |
(1)
|
0
|
(0)
|
0
|
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
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-19%
|
(3)
-5%
|
(4)
-8%
|
(4)
-18%
|
(8)
-96%
|
(9)
-14%
|
(9)
+7%
|
(7)
+16%
|
(3)
+57%
|
(2)
+27%
|
(1)
+35%
|
(2)
-46%
|
(2)
-8%
|
(4)
-56%
|
(4)
-5%
|
(4)
+4%
|
(4)
-20%
|
(6)
-30%
|
(8)
-47%
|
(8)
+8%
|
(7)
+10%
|
(5)
+32%
|
(2)
+49%
|
(6)
-155%
|
(6)
+2%
|
(5)
+10%
|
(5)
+12%
|
(2)
+68%
|
(2)
-56%
|
(4)
-50%
|
(4)
-19%
|
(4)
+10%
|
(4)
+1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
21
|
21
|
50
|
45
|
29
|
30
|
14
|
14
|
62
|
80
|
67
|
117
|
128
|
111
|
286
|
237
|
181
|
185
|
11
|
159
|
156
|
151
|
150
|
0
|
58
|
58
|
58
|
139
|
82
|
82
|
81
|
1
|
1
|
|
| Net Issuance of Debt |
10
|
9
|
22
|
18
|
15
|
16
|
18
|
18
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
17
|
16
|
|
| Other |
(0)
|
(0)
|
(1)
|
(3)
|
(7)
|
(6)
|
(6)
|
(4)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(11)
|
(11)
|
(12)
|
(11)
|
(3)
|
(13)
|
(13)
|
(13)
|
(12)
|
(1)
|
(6)
|
(7)
|
(7)
|
(14)
|
(10)
|
(10)
|
(9)
|
1
|
0
|
|
| Cash from Financing Activities |
15
N/A
|
29
+96%
|
42
+46%
|
65
+55%
|
54
-18%
|
39
-26%
|
41
+4%
|
28
-32%
|
29
+4%
|
76
+164%
|
78
+3%
|
65
-17%
|
115
+77%
|
128
+10%
|
111
-13%
|
275
+148%
|
237
-14%
|
180
-24%
|
185
+3%
|
19
-90%
|
146
+664%
|
143
-2%
|
138
-4%
|
138
+0%
|
(0)
N/A
|
52
N/A
|
51
-2%
|
51
0%
|
125
+146%
|
72
-43%
|
74
+2%
|
74
+1%
|
18
-75%
|
18
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(15)
N/A
|
(11)
+26%
|
(9)
+22%
|
30
N/A
|
10
-69%
|
(9)
N/A
|
(8)
+13%
|
(17)
-111%
|
(6)
+63%
|
44
N/A
|
45
+2%
|
20
-55%
|
43
+118%
|
30
-31%
|
12
-59%
|
167
+1 265%
|
111
-34%
|
67
-39%
|
56
-16%
|
(111)
N/A
|
59
N/A
|
45
-24%
|
58
+29%
|
73
+26%
|
(70)
N/A
|
(9)
+88%
|
(13)
-51%
|
(14)
-8%
|
62
N/A
|
1
-98%
|
(6)
N/A
|
(4)
+28%
|
(77)
-1 622%
|
(99)
-28%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(29)
N/A
|
(40)
-34%
|
(51)
-29%
|
(35)
+31%
|
(44)
-26%
|
(49)
-11%
|
(49)
0%
|
(45)
+9%
|
(35)
+21%
|
(33)
+8%
|
(34)
-3%
|
(45)
-35%
|
(72)
-60%
|
(98)
-36%
|
(99)
-1%
|
(108)
-9%
|
(126)
-17%
|
(113)
+10%
|
(129)
-14%
|
(130)
-1%
|
(87)
+33%
|
(98)
-12%
|
(80)
+19%
|
(65)
+19%
|
(70)
-7%
|
(61)
+13%
|
(64)
-6%
|
(65)
-1%
|
(64)
+2%
|
(71)
-11%
|
(80)
-13%
|
(79)
+1%
|
(96)
-21%
|
(117)
-22%
|
|