Oncolys Biopharma Inc
TSE:4588
Cash Flow Statement
Cash Flow Statement
Oncolys Biopharma Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||
Net Income |
(857)
|
(855)
|
(866)
|
(928)
|
(1 028)
|
(1 087)
|
(1 210)
|
(1 230)
|
(862)
|
(909)
|
(1 300)
|
(2 091)
|
(2 077)
|
(1 612)
|
(1 532)
|
(1 146)
|
(1 444)
|
(1 936)
|
|
Depreciation & Amortization |
15
|
17
|
17
|
15
|
7
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
6
|
4
|
1
|
1
|
2
|
|
Other Non-Cash Items |
(7)
|
2
|
9
|
65
|
65
|
8
|
2
|
(12)
|
9
|
481
|
554
|
765
|
829
|
351
|
169
|
13
|
8
|
22
|
|
Cash Taxes Paid |
3
|
3
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
1
|
1
|
4
|
(25)
|
|
Cash Interest Paid |
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
Change in Working Capital |
(59)
|
80
|
118
|
(56)
|
(81)
|
(19)
|
13
|
53
|
83
|
186
|
(46)
|
(144)
|
(70)
|
(488)
|
(511)
|
(585)
|
(11)
|
574
|
|
Cash from Operating Activities |
(908)
N/A
|
(756)
+17%
|
(722)
+4%
|
(903)
-25%
|
(1 037)
-15%
|
(1 097)
-6%
|
(1 194)
-9%
|
(1 188)
+1%
|
(768)
+35%
|
(238)
+69%
|
(788)
-231%
|
(1 465)
-86%
|
(1 313)
+10%
|
(1 742)
-33%
|
(1 870)
-7%
|
(1 717)
+8%
|
(1 446)
+16%
|
(1 337)
+8%
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
(26)
|
(4)
|
(9)
|
(21)
|
(13)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
|
Other Items |
2 017
|
1 759
|
(357)
|
278
|
734
|
133
|
33
|
344
|
100
|
(0)
|
(35)
|
(35)
|
1
|
0
|
22
|
21
|
0
|
0
|
|
Cash from Investing Activities |
1 992
N/A
|
1 755
-12%
|
(367)
N/A
|
257
N/A
|
721
+181%
|
132
-82%
|
31
-76%
|
342
+1 000%
|
96
-72%
|
(4)
N/A
|
(38)
-748%
|
(38)
+0%
|
(2)
+95%
|
(1)
+45%
|
20
N/A
|
20
-1%
|
(1)
N/A
|
(5)
-266%
|
|
Financing Cash Flow | |||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
31
|
37
|
962
|
1 409
|
0
|
1 188
|
2 132
|
1 007
|
74
|
245
|
3 320
|
3 085
|
0
|
(0)
|
0
|
1 223
|
|
Net Issuance of Debt |
(43)
|
(123)
|
(44)
|
(44)
|
64
|
64
|
(51)
|
(53)
|
147
|
116
|
(12)
|
(3)
|
(11)
|
(25)
|
(27)
|
(114)
|
(98)
|
(99)
|
|
Other |
0
|
3
|
3
|
13
|
17
|
3
|
0
|
12
|
12
|
(0)
|
1
|
(0)
|
31
|
31
|
(1)
|
(0)
|
0
|
18
|
|
Cash from Financing Activities |
(38)
N/A
|
(120)
-214%
|
(10)
+92%
|
6
N/A
|
1 042
+16 126%
|
1 477
+42%
|
402
-73%
|
1 147
+185%
|
2 291
+100%
|
1 123
-51%
|
63
-94%
|
242
+284%
|
3 340
+1 279%
|
3 091
-7%
|
(28)
N/A
|
(114)
-310%
|
(98)
+14%
|
1 143
N/A
|
|
Change in Cash | |||||||||||||||||||
Effect of Foreign Exchange Rates |
5
|
(1)
|
(14)
|
(1)
|
4
|
(8)
|
(9)
|
(6)
|
(2)
|
(1)
|
(0)
|
(14)
|
15
|
38
|
89
|
67
|
22
|
21
|
|
Net Change in Cash |
1 051
N/A
|
878
-16%
|
(1 112)
N/A
|
(641)
+42%
|
730
N/A
|
503
-31%
|
(770)
N/A
|
296
N/A
|
1 618
+447%
|
879
-46%
|
(763)
N/A
|
(1 275)
-67%
|
2 040
N/A
|
1 387
-32%
|
(1 788)
N/A
|
(1 743)
+3%
|
(1 523)
+13%
|
(178)
+88%
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
(933)
N/A
|
(760)
+19%
|
(731)
+4%
|
(924)
-26%
|
(1 050)
-14%
|
(1 098)
-5%
|
(1 196)
-9%
|
(1 189)
+1%
|
(771)
+35%
|
(243)
+69%
|
(791)
-226%
|
(1 468)
-86%
|
(1 315)
+10%
|
(1 743)
-33%
|
(1 871)
-7%
|
(1 718)
+8%
|
(1 448)
+16%
|
(1 343)
+7%
|