Valerio Therapeutics SA
SWB:C4X
Cash Flow Statement
Cash Flow Statement
Valerio Therapeutics SA
| Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
(13)
|
(17)
|
(18)
|
(17)
|
(21)
|
(22)
|
(15)
|
4
|
3
|
(17)
|
(15)
|
(14)
|
(12)
|
(11)
|
(15)
|
(21)
|
(8)
|
(6)
|
(19)
|
(19)
|
(23)
|
(23)
|
(59)
|
(56)
|
(9)
|
(9)
|
(34)
|
(20)
|
1
|
(9)
|
(6)
|
(13)
|
(20)
|
(20)
|
(20)
|
(20)
|
(24)
|
(13)
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
2
|
2
|
40
|
48
|
9
|
1
|
25
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
11
|
10
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
(1)
|
0
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(4)
|
(5)
|
1
|
(8)
|
(8)
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
(1)
|
(1)
|
8
|
10
|
2
|
0
|
2
|
2
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Change in Working Capital |
(0)
|
4
|
11
|
2
|
(6)
|
(2)
|
(4)
|
(1)
|
(0)
|
0
|
2
|
1
|
(3)
|
(0)
|
1
|
4
|
(2)
|
(12)
|
(6)
|
(5)
|
3
|
2
|
(10)
|
(15)
|
(7)
|
6
|
(0)
|
0
|
3
|
1
|
(3)
|
5
|
9
|
2
|
(1)
|
(1)
|
4
|
(2)
|
|
| Cash from Operating Activities |
(12)
N/A
|
(14)
-11%
|
(7)
+51%
|
(16)
-144%
|
(28)
-74%
|
(22)
+19%
|
(18)
+22%
|
3
N/A
|
3
+4%
|
(15)
N/A
|
(12)
+24%
|
(12)
-6%
|
(14)
-14%
|
(11)
+23%
|
(14)
-29%
|
(17)
-18%
|
(8)
+54%
|
(15)
-94%
|
(23)
-54%
|
(23)
+2%
|
(18)
+23%
|
(19)
-6%
|
(28)
-52%
|
(22)
+21%
|
(11)
+49%
|
(7)
+35%
|
(8)
-5%
|
(3)
+58%
|
(5)
-44%
|
(7)
-44%
|
(9)
-27%
|
(7)
+21%
|
(9)
-40%
|
(17)
-81%
|
(19)
-9%
|
(17)
+10%
|
(8)
+50%
|
(5)
+39%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+22%
|
(1)
-671%
|
(2)
-300%
|
(2)
+14%
|
(0)
+81%
|
(0)
+6%
|
(0)
+44%
|
(0)
-74%
|
(0)
-3%
|
(0)
+53%
|
(0)
+50%
|
(0)
+25%
|
(0)
-50%
|
(0)
+56%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-71%
|
(0)
-29%
|
2
N/A
|
2
+10%
|
(0)
N/A
|
(0)
+14%
|
0
N/A
|
0
N/A
|
0
+1 300%
|
6
+4 307%
|
6
-2%
|
(0)
N/A
|
(0)
-600%
|
(0)
-100%
|
(0)
-193%
|
(0)
-7%
|
(0)
+60%
|
(0)
+34%
|
(1)
-1 097%
|
(1)
+5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
7
|
44
|
39
|
1
|
(0)
|
0
|
3
|
3
|
0
|
18
|
18
|
0
|
2
|
11
|
9
|
37
|
37
|
0
|
1
|
12
|
26
|
14
|
(1)
|
3
|
5
|
5
|
13
|
11
|
9
|
9
|
8
|
8
|
12
|
12
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
2
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
6
|
6
|
(1)
|
(3)
|
(3)
|
(3)
|
2
|
3
|
1
|
(2)
|
(4)
|
(1)
|
4
|
4
|
5
|
|
| Other |
(0)
|
2
|
2
|
4
|
4
|
1
|
1
|
1
|
0
|
(0)
|
1
|
1
|
0
|
0
|
0
|
14
|
14
|
1
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
9
+1 122%
|
46
+420%
|
43
-7%
|
5
-88%
|
1
-77%
|
1
-21%
|
4
+308%
|
3
-13%
|
1
-68%
|
20
+1 837%
|
19
-5%
|
(0)
N/A
|
2
N/A
|
11
+342%
|
24
+118%
|
54
+126%
|
39
-27%
|
0
-100%
|
(0)
N/A
|
12
N/A
|
25
+110%
|
13
-47%
|
6
-58%
|
8
+47%
|
3
-68%
|
2
-25%
|
10
+415%
|
7
-28%
|
12
+55%
|
12
+3%
|
9
-24%
|
6
-29%
|
7
+10%
|
11
+51%
|
4
-61%
|
4
+1%
|
5
+20%
|
|
| 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)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
(12)
N/A
|
(5)
+59%
|
39
N/A
|
24
-37%
|
(25)
N/A
|
(22)
+12%
|
(17)
+22%
|
7
N/A
|
6
-7%
|
(15)
N/A
|
8
N/A
|
6
-19%
|
(14)
N/A
|
(8)
+40%
|
(3)
+63%
|
7
N/A
|
46
+541%
|
24
-48%
|
(23)
N/A
|
(23)
+1%
|
(5)
+80%
|
8
N/A
|
(15)
N/A
|
(17)
-11%
|
(3)
+82%
|
(5)
-56%
|
(6)
-18%
|
13
N/A
|
9
-34%
|
5
-45%
|
3
-31%
|
2
-29%
|
(3)
N/A
|
(10)
-217%
|
(8)
+26%
|
(13)
-62%
|
(6)
+55%
|
(1)
+76%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(14)
-11%
|
(7)
+49%
|
(18)
-158%
|
(30)
-65%
|
(23)
+23%
|
(18)
+22%
|
3
N/A
|
3
+2%
|
(16)
N/A
|
(12)
+25%
|
(12)
-5%
|
(14)
-14%
|
(11)
+22%
|
(14)
-29%
|
(17)
-17%
|
(8)
+54%
|
(15)
-96%
|
(24)
-56%
|
(23)
+2%
|
(18)
+22%
|
(19)
-5%
|
(28)
-48%
|
(22)
+21%
|
(11)
+49%
|
(7)
+35%
|
(8)
-5%
|
(3)
+56%
|
(5)
-42%
|
(7)
-41%
|
(9)
-29%
|
(7)
+20%
|
(10)
-43%
|
(18)
-78%
|
(19)
-7%
|
(17)
+10%
|
(9)
+48%
|
(6)
+36%
|
|