X T L Biopharmaceuticals Ltd
TASE:XTLB
Cash Flow Statement
Cash Flow Statement
X T L Biopharmaceuticals Ltd
| Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Jun-2015 | Sep-2015 | Dec-2015 | Jun-2016 | Dec-2016 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
(16)
|
(16)
|
3
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
|
| Depreciation & Amortization |
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
|
|
| Change in Deffered Taxes |
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
|
|
| Other Non-Cash Items |
5
|
5
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
1
|
1
|
0
|
2
|
0
|
1
|
1
|
3
|
2
|
1
|
|
| 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
|
|
| 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
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(13)
N/A
|
(13)
-2%
|
(2)
+81%
|
(1)
+71%
|
(1)
+3%
|
(1)
+3%
|
(1)
-9%
|
(1)
-36%
|
(1)
-23%
|
(1)
-7%
|
(1)
+2%
|
(1)
+10%
|
(1)
-2%
|
(1)
-14%
|
(2)
-10%
|
(2)
-18%
|
(2)
-18%
|
(2)
-14%
|
(3)
-5%
|
(3)
-10%
|
(3)
+5%
|
(2)
+11%
|
(3)
-9%
|
(2)
+16%
|
(2)
+1%
|
(2)
+13%
|
(2)
-13%
|
(2)
+16%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
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)
|
|
| Other Items |
11
|
11
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
0
|
4
|
3
|
3
|
4
|
0
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
|
| Cash from Investing Activities |
11
N/A
|
11
0%
|
(0)
N/A
|
(0)
-150%
|
(0)
N/A
|
(0)
-20%
|
(0)
-67%
|
(2)
-1 820%
|
(2)
+1%
|
(2)
+15%
|
(1)
+15%
|
1
N/A
|
(0)
N/A
|
(0)
-50%
|
(1)
-348%
|
(2)
-40%
|
(0)
+96%
|
4
N/A
|
3
-6%
|
3
-7%
|
4
+17%
|
0
-99%
|
2
+3 650%
|
1
-54%
|
0
-33%
|
(0)
N/A
|
(0)
-64%
|
(0)
+61%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
2
|
2
|
4
|
4
|
4
|
4
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
|
| Other |
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 from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+1%
|
3
+120%
|
3
-1%
|
2
-46%
|
2
-1%
|
4
+115%
|
4
+2%
|
4
+11%
|
4
+2%
|
1
-88%
|
0
-6%
|
0
-53%
|
0
+39%
|
1
+69%
|
1
+11%
|
0
-20%
|
0
-35%
|
4
+1 052%
|
4
0%
|
4
+1%
|
0
-99%
|
0
N/A
|
|
| 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
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(2)
-17%
|
(3)
-45%
|
(1)
+69%
|
(1)
+3%
|
1
N/A
|
1
-11%
|
0
-48%
|
0
-68%
|
(1)
N/A
|
(1)
+21%
|
4
N/A
|
2
-41%
|
3
+6%
|
2
-38%
|
(3)
N/A
|
(2)
+45%
|
1
N/A
|
1
-17%
|
1
-23%
|
2
+83%
|
(2)
N/A
|
(1)
+60%
|
2
N/A
|
2
-9%
|
2
-15%
|
(2)
N/A
|
(2)
+19%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(13)
-2%
|
(2)
+81%
|
(1)
+71%
|
(1)
+3%
|
(1)
+3%
|
(1)
-12%
|
(1)
-37%
|
(1)
-22%
|
(1)
-7%
|
(1)
+3%
|
(1)
+11%
|
(1)
-2%
|
(1)
-14%
|
(2)
-17%
|
(2)
-22%
|
(2)
-16%
|
(3)
-13%
|
(3)
-1%
|
(3)
-7%
|
(3)
+5%
|
(2)
+11%
|
(3)
-9%
|
(2)
+17%
|
(2)
-2%
|
(2)
+13%
|
(2)
-16%
|
(2)
+17%
|
|