IX Biopharma Ltd
SGX:42C
Cash Flow Statement
Cash Flow Statement
IX Biopharma Ltd
| 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
(8)
|
(6)
|
(4)
|
(4)
|
(7)
|
(10)
|
(12)
|
(14)
|
(15)
|
(15)
|
(16)
|
(4)
|
(3)
|
(3)
|
(2)
|
(10)
|
(8)
|
(8)
|
(2)
|
(5)
|
(16)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(6)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(3)
|
(4)
|
(5)
|
(6)
|
(3)
|
(1)
|
1
|
2
|
0
|
0
|
1
|
(11)
|
(8)
|
(8)
|
(9)
|
0
|
(2)
|
(2)
|
3
|
7
|
6
|
1
|
2
|
3
|
2
|
4
|
0
|
|
| Cash Taxes Paid |
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
0
|
1
|
1
|
|
| Change in Working Capital |
0
|
2
|
1
|
2
|
5
|
3
|
3
|
3
|
5
|
3
|
3
|
0
|
(4)
|
(0)
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
1
|
2
|
1
|
|
| Cash from Operating Activities |
(9)
N/A
|
(8)
+17%
|
(8)
N/A
|
(6)
+21%
|
(4)
+30%
|
(6)
-55%
|
(8)
-17%
|
(8)
-9%
|
(8)
-3%
|
(11)
-26%
|
(11)
-2%
|
(12)
-14%
|
(14)
-13%
|
(10)
+25%
|
(10)
+4%
|
(8)
+17%
|
(9)
-10%
|
(8)
+8%
|
2
N/A
|
3
+39%
|
(7)
N/A
|
(8)
-18%
|
(7)
+14%
|
(7)
+0%
|
(6)
+15%
|
(4)
+32%
|
(4)
+1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(2)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
0
|
11
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-16%
|
(2)
+20%
|
(2)
+26%
|
(1)
+39%
|
(1)
+28%
|
(1)
-49%
|
(1)
+9%
|
(1)
-8%
|
(2)
-30%
|
(2)
-14%
|
9
N/A
|
10
+7%
|
10
+4%
|
11
+6%
|
(1)
N/A
|
(1)
+13%
|
(1)
+41%
|
(6)
-1 028%
|
(6)
+2%
|
(0)
+93%
|
(1)
-76%
|
1
N/A
|
1
+50%
|
(0)
N/A
|
(0)
+1%
|
(0)
+59%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
35
|
10
|
10
|
10
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
3
|
3
|
0
|
0
|
3
|
3
|
7
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(1)
|
1
|
1
|
(1)
|
0
|
1
|
|
| Other |
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
34
N/A
|
10
-71%
|
11
+6%
|
10
-1%
|
5
-56%
|
(0)
N/A
|
(0)
-120%
|
(0)
+9%
|
(0)
-148%
|
(0)
+4%
|
(0)
+37%
|
(0)
-201%
|
(2)
-247%
|
(2)
-4%
|
(2)
-28%
|
(1)
+61%
|
10
N/A
|
10
+0%
|
10
0%
|
10
-2%
|
1
-85%
|
1
-3%
|
1
-48%
|
1
-2%
|
2
+146%
|
3
+75%
|
8
+141%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
22
N/A
|
(1)
N/A
|
1
N/A
|
3
+124%
|
(0)
N/A
|
(7)
-2 996%
|
(10)
-40%
|
(11)
-1%
|
(10)
+5%
|
(12)
-22%
|
(12)
0%
|
(3)
+76%
|
(6)
-98%
|
(2)
+62%
|
(2)
+23%
|
(10)
-488%
|
(0)
+98%
|
1
N/A
|
7
+494%
|
7
+10%
|
(5)
N/A
|
(7)
-29%
|
(5)
+26%
|
(5)
+8%
|
(4)
+17%
|
(1)
+79%
|
4
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(9)
+11%
|
(9)
+7%
|
(7)
+17%
|
(5)
+25%
|
(7)
-37%
|
(9)
-20%
|
(9)
-6%
|
(10)
-3%
|
(12)
-26%
|
(13)
-4%
|
(14)
-12%
|
(16)
-11%
|
(12)
+25%
|
(11)
+8%
|
(9)
+14%
|
(10)
-8%
|
(9)
+11%
|
2
N/A
|
3
+50%
|
(7)
N/A
|
(8)
-21%
|
(7)
+14%
|
(7)
+5%
|
(6)
+16%
|
(4)
+31%
|
(4)
+4%
|
|