ReproCell Inc
TSE:4978
Cash Flow Statement
Cash Flow Statement
ReproCell Inc
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 |
(185)
|
(457)
|
(736)
|
(1 979)
|
(2 175)
|
(937)
|
(773)
|
(2 282)
|
(2 095)
|
(627)
|
(810)
|
(1 015)
|
(946)
|
(812)
|
(648)
|
(574)
|
(302)
|
(304)
|
(312)
|
|
Depreciation & Amortization |
10
|
136
|
293
|
326
|
280
|
255
|
263
|
253
|
155
|
52
|
59
|
66
|
65
|
62
|
60
|
60
|
55
|
49
|
43
|
|
Other Non-Cash Items |
(41)
|
(271)
|
(246)
|
961
|
1 107
|
(18)
|
(265)
|
1 247
|
1 243
|
(77)
|
93
|
182
|
58
|
(134)
|
(159)
|
(14)
|
(24)
|
27
|
(92)
|
|
Cash Taxes Paid |
2
|
1
|
7
|
2
|
(7)
|
6
|
11
|
1
|
2
|
1
|
2
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
|
Cash Interest Paid |
1
|
7
|
7
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
107
|
(34)
|
(80)
|
78
|
(33)
|
(75)
|
30
|
144
|
83
|
96
|
118
|
77
|
149
|
236
|
308
|
282
|
226
|
87
|
218
|
|
Cash from Operating Activities |
(109)
N/A
|
(627)
-476%
|
(769)
-23%
|
(614)
+20%
|
(821)
-34%
|
(775)
+6%
|
(746)
+4%
|
(637)
+15%
|
(614)
+4%
|
(555)
+10%
|
(540)
+3%
|
(690)
-28%
|
(674)
+2%
|
(649)
+4%
|
(440)
+32%
|
(246)
+44%
|
(46)
+81%
|
(141)
-208%
|
(143)
-2%
|
|
Investing Cash Flow | ||||||||||||||||||||
Capital Expenditures |
(15)
|
(32)
|
(27)
|
(29)
|
(32)
|
(66)
|
(82)
|
(43)
|
(70)
|
(92)
|
(63)
|
(120)
|
(112)
|
(60)
|
(67)
|
(43)
|
(87)
|
(150)
|
(115)
|
|
Other Items |
(1 699)
|
(2 652)
|
(1 039)
|
(540)
|
369
|
751
|
(325)
|
(185)
|
(1 104)
|
(2 216)
|
(1 056)
|
1 338
|
937
|
(1 357)
|
11
|
(2 101)
|
(3 577)
|
(937)
|
(385)
|
|
Cash from Investing Activities |
(1 715)
N/A
|
(2 684)
-57%
|
(1 066)
+60%
|
(569)
+47%
|
337
N/A
|
686
+104%
|
(407)
N/A
|
(228)
+44%
|
(1 174)
-415%
|
(2 308)
-97%
|
(1 119)
+52%
|
1 218
N/A
|
825
-32%
|
(1 417)
N/A
|
(57)
+96%
|
(2 144)
-3 689%
|
(3 663)
-71%
|
(1 087)
+70%
|
(501)
+54%
|
|
Financing Cash Flow | ||||||||||||||||||||
Net Issuance of Common Stock |
3 779
|
2 347
|
1 514
|
1 702
|
1 332
|
1 132
|
2 136
|
1 032
|
1 384
|
1 384
|
0
|
1
|
2
|
4
|
688
|
2 385
|
2 263
|
563
|
0
|
|
Net Issuance of Debt |
0
|
(269)
|
0
|
(2)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(80)
|
(80)
|
0
|
|
Other |
(70)
|
(62)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
6
|
6
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
3 709
N/A
|
2 016
-46%
|
1 245
-38%
|
1 700
+37%
|
1 327
-22%
|
1 128
-15%
|
2 131
+89%
|
1 029
-52%
|
1 381
+34%
|
1 381
+0%
|
6
-100%
|
7
+2%
|
2
-62%
|
4
+79%
|
688
+15 510%
|
2 385
+246%
|
2 183
-8%
|
483
-78%
|
0
N/A
|
|
Change in Cash | ||||||||||||||||||||
Effect of Foreign Exchange Rates |
11
|
43
|
35
|
(26)
|
(99)
|
(34)
|
76
|
(4)
|
(8)
|
15
|
(88)
|
(62)
|
8
|
77
|
71
|
41
|
68
|
23
|
68
|
|
Net Change in Cash |
1 897
N/A
|
(1 251)
N/A
|
(555)
+56%
|
491
N/A
|
744
+52%
|
1 004
+35%
|
1 054
+5%
|
160
-85%
|
(415)
N/A
|
(1 467)
-254%
|
(1 741)
-19%
|
473
N/A
|
161
-66%
|
(1 984)
N/A
|
263
N/A
|
36
-86%
|
(1 458)
N/A
|
(722)
+50%
|
(578)
+20%
|
|
Free Cash Flow | ||||||||||||||||||||
Free Cash Flow |
(124)
N/A
|
(659)
-431%
|
(796)
-21%
|
(644)
+19%
|
(853)
-33%
|
(841)
+1%
|
(828)
+2%
|
(680)
+18%
|
(684)
-1%
|
(647)
+5%
|
(603)
+7%
|
(810)
-34%
|
(786)
+3%
|
(709)
+10%
|
(507)
+28%
|
(290)
+43%
|
(132)
+54%
|
(291)
-120%
|
(258)
+11%
|