Kidswell Bio Corporation
TSE:4584
Cash Flow Statement
Cash Flow Statement
Kidswell Bio Corporation
Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||
Net Income |
(517)
|
(698)
|
(790)
|
(520)
|
(786)
|
(1 489)
|
(1 222)
|
(847)
|
(903)
|
(822)
|
(854)
|
(7 057)
|
(7 314)
|
(1 461)
|
(1 000)
|
(767)
|
(534)
|
(113)
|
(656)
|
(1 394)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
|
Other Non-Cash Items |
4
|
2
|
(1)
|
1
|
7
|
73
|
75
|
6
|
(1)
|
(1)
|
2
|
5 939
|
6 507
|
605
|
48
|
119
|
(299)
|
(834)
|
(378)
|
109
|
|
Cash Taxes Paid |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
6
|
13
|
16
|
16
|
16
|
27
|
38
|
32
|
|
Change in Working Capital |
(217)
|
(46)
|
(180)
|
(95)
|
171
|
125
|
(612)
|
(655)
|
465
|
267
|
(9)
|
476
|
(254)
|
30
|
(317)
|
(1 374)
|
(339)
|
(75)
|
(388)
|
(305)
|
|
Cash from Operating Activities |
(730)
N/A
|
(742)
-2%
|
(971)
-31%
|
(614)
+37%
|
(607)
+1%
|
(1 290)
-112%
|
(1 759)
-36%
|
(1 495)
+15%
|
(438)
+71%
|
(555)
-27%
|
(860)
-55%
|
(641)
+26%
|
(1 061)
-66%
|
(825)
+22%
|
(1 267)
-54%
|
(2 021)
-59%
|
(1 170)
+42%
|
(1 021)
+13%
|
(1 421)
-39%
|
(1 589)
-12%
|
|
Investing Cash Flow | |||||||||||||||||||||
Capital Expenditures |
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
(0)
|
0
|
0
|
0
|
|
Other Items |
(1)
|
0
|
(50)
|
(57)
|
(120)
|
(113)
|
(150)
|
(200)
|
(50)
|
(0)
|
(0)
|
(104)
|
(135)
|
(34)
|
(19)
|
0
|
527
|
503
|
(29)
|
0
|
|
Cash from Investing Activities |
(2)
N/A
|
0
N/A
|
(50)
N/A
|
(57)
-14%
|
(122)
-113%
|
(115)
+6%
|
(150)
-31%
|
(200)
-33%
|
(50)
+75%
|
(0)
+99%
|
(0)
+90%
|
(106)
-393 437%
|
(137)
-29%
|
(37)
+73%
|
(22)
+39%
|
0
N/A
|
527
N/A
|
503
-5%
|
(29)
N/A
|
0
N/A
|
|
Financing Cash Flow | |||||||||||||||||||||
Net Issuance of Common Stock |
255
|
0
|
255
|
201
|
487
|
3 422
|
3 932
|
0
|
0
|
267
|
978
|
752
|
44
|
8
|
144
|
510
|
369
|
0
|
37
|
644
|
|
Net Issuance of Debt |
1 199
|
0
|
0
|
0
|
460
|
153
|
(460)
|
0
|
0
|
0
|
0
|
0
|
1 182
|
1 756
|
575
|
0
|
0
|
1 445
|
1 320
|
(300)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
Cash from Financing Activities |
1 454
N/A
|
0
N/A
|
1 454
N/A
|
201
-86%
|
947
+372%
|
3 575
+277%
|
3 472
-3%
|
0
N/A
|
0
N/A
|
267
N/A
|
978
+267%
|
752
-23%
|
1 222
+62%
|
1 761
+44%
|
718
-59%
|
510
-29%
|
369
-28%
|
1 445
+291%
|
1 356
-6%
|
342
-75%
|
|
Change in Cash | |||||||||||||||||||||
Net Change in Cash |
723
N/A
|
(726)
N/A
|
433
N/A
|
(470)
N/A
|
218
N/A
|
2 170
+896%
|
1 563
-28%
|
(1 042)
N/A
|
(489)
+53%
|
(289)
+41%
|
118
N/A
|
5
-96%
|
23
+338%
|
899
+3 775%
|
(571)
N/A
|
(1 527)
-167%
|
(274)
+82%
|
927
N/A
|
(94)
N/A
|
(1 252)
-1 235%
|
|
Free Cash Flow | |||||||||||||||||||||
Free Cash Flow |
(730)
N/A
|
(742)
-2%
|
(971)
-31%
|
(614)
+37%
|
(609)
+1%
|
(1 290)
-112%
|
(1 759)
-36%
|
(1 495)
+15%
|
(439)
+71%
|
(555)
-27%
|
(860)
-55%
|
(643)
+25%
|
(1 063)
-65%
|
(828)
+22%
|
(1 271)
-53%
|
(2 021)
-59%
|
(1 170)
+42%
|
(1 021)
+13%
|
(1 421)
-39%
|
(1 589)
-12%
|