HLS Therapeutics Inc
TSX:HLS
Cash Flow Statement
Cash Flow Statement
HLS Therapeutics Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
10
|
9
|
10
|
11
|
13
|
9
|
8
|
4
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(11)
|
(11)
|
(30)
|
(25)
|
(24)
|
(25)
|
(7)
|
(20)
|
(16)
|
(21)
|
(20)
|
(15)
|
(20)
|
(16)
|
(16)
|
(13)
|
(12)
|
(19)
|
(21)
|
(24)
|
(26)
|
(26)
|
(29)
|
(28)
|
|
Depreciation & Amortization |
6
|
5
|
5
|
4
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
40
|
49
|
57
|
32
|
32
|
32
|
32
|
33
|
33
|
33
|
32
|
33
|
32
|
31
|
32
|
30
|
31
|
32
|
34
|
34
|
34
|
34
|
34
|
32
|
|
Change in Deffered Taxes |
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
(0)
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Other Non-Cash Items |
8
|
9
|
7
|
7
|
(2)
|
(7)
|
(11)
|
(11)
|
(6)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
8
|
10
|
9
|
32
|
24
|
25
|
26
|
3
|
13
|
9
|
10
|
8
|
2
|
7
|
4
|
5
|
0
|
(4)
|
2
|
3
|
4
|
6
|
8
|
8
|
10
|
|
Cash Taxes Paid |
7
|
5
|
5
|
4
|
2
|
3
|
3
|
2
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(4)
|
(2)
|
(4)
|
(6)
|
4
|
10
|
11
|
11
|
5
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
(8)
|
1
|
(3)
|
(4)
|
6
|
(1)
|
6
|
7
|
3
|
0
|
(9)
|
(10)
|
(8)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
2
|
1
|
(1)
|
3
|
3
|
|
Cash from Operating Activities |
19
N/A
|
19
+3%
|
15
-21%
|
14
-7%
|
19
+36%
|
15
-19%
|
11
-31%
|
6
-43%
|
(3)
N/A
|
(4)
-40%
|
(2)
+62%
|
(0)
+90%
|
(0)
+35%
|
(0)
N/A
|
(0)
-182%
|
(1)
-323%
|
27
N/A
|
41
+51%
|
43
+6%
|
50
+15%
|
33
-34%
|
28
-16%
|
35
+26%
|
35
+1%
|
26
-25%
|
23
-11%
|
10
-56%
|
6
-43%
|
9
+60%
|
11
+20%
|
17
+53%
|
18
+7%
|
16
-10%
|
15
-9%
|
17
+12%
|
17
+4%
|
17
-3%
|
15
-10%
|
14
-6%
|
16
+8%
|
16
+1%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(11)
|
(33)
|
(32)
|
(32)
|
(22)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Items |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(15)
|
(17)
|
(20)
|
(14)
|
(12)
|
(12)
|
(12)
|
(13)
|
(17)
|
(17)
|
(36)
|
(12)
|
(7)
|
(7)
|
15
|
(4)
|
(3)
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(0)
N/A
|
(0)
+75%
|
0
N/A
|
0
+23%
|
1
+204%
|
1
+6%
|
1
+1%
|
1
N/A
|
0
-69%
|
0
-15%
|
0
-22%
|
0
-11%
|
0
+38%
|
0
-5%
|
0
N/A
|
0
+5%
|
(11)
N/A
|
(15)
-42%
|
(18)
-18%
|
(21)
-17%
|
(15)
+29%
|
(13)
+9%
|
(13)
+2%
|
(15)
-15%
|
(15)
-3%
|
(19)
-26%
|
(19)
+1%
|
(47)
-146%
|
(45)
+5%
|
(39)
+13%
|
(39)
-1%
|
(7)
+82%
|
(5)
+35%
|
(3)
+29%
|
(1)
+77%
|
(11)
-1 326%
|
(10)
+4%
|
(10)
+0%
|
(10)
-1%
|
(0)
+98%
|
(0)
+6%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(1)
|
0
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(12)
|
(12)
|
(13)
|
(13)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
19
|
19
|
19
|
19
|
(1)
|
37
|
37
|
37
|
39
|
2
|
2
|
2
|
0
|
3
|
5
|
5
|
5
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(20)
|
(27)
|
(64)
|
(53)
|
(47)
|
(42)
|
(5)
|
(5)
|
(6)
|
(6)
|
14
|
13
|
12
|
11
|
(10)
|
(11)
|
(12)
|
(13)
|
(1)
|
(0)
|
0
|
2
|
(9)
|
(9)
|
|
Cash Paid for Dividends |
(7)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
|
Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(9)
|
(10)
|
(10)
|
(8)
|
(5)
|
(7)
|
(7)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
|
Cash from Financing Activities |
(8)
N/A
|
(8)
+2%
|
(7)
+10%
|
(6)
+12%
|
(3)
+49%
|
(2)
+33%
|
(1)
+41%
|
(12)
-881%
|
(12)
0%
|
(13)
-6%
|
(13)
+0%
|
(1)
+92%
|
(1)
-6%
|
(0)
+67%
|
(0)
+46%
|
(0)
+68%
|
(18)
-30 250%
|
(10)
+48%
|
(17)
-76%
|
(56)
-232%
|
(43)
+23%
|
(55)
-28%
|
(15)
+73%
|
21
N/A
|
24
+13%
|
26
+10%
|
(9)
N/A
|
11
N/A
|
10
-10%
|
7
-23%
|
9
+22%
|
(11)
N/A
|
(11)
-5%
|
(12)
-9%
|
(16)
-30%
|
(7)
+57%
|
(7)
+1%
|
(6)
+12%
|
(4)
+30%
|
(15)
-251%
|
(15)
+1%
|
|
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)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
(2)
|
(1)
|
0
|
(1)
|
2
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Net Change in Cash |
11
N/A
|
11
+7%
|
8
-26%
|
8
-2%
|
17
+105%
|
14
-15%
|
10
-28%
|
(5)
N/A
|
(15)
-187%
|
(17)
-13%
|
(14)
+16%
|
(1)
+93%
|
(1)
+6%
|
(0)
+74%
|
(0)
-16%
|
(1)
-297%
|
(2)
-34%
|
16
N/A
|
8
-49%
|
(27)
N/A
|
(25)
+6%
|
(41)
-62%
|
7
N/A
|
41
+487%
|
36
-13%
|
29
-20%
|
(19)
N/A
|
(30)
-63%
|
(26)
+13%
|
(18)
+30%
|
(12)
+33%
|
1
N/A
|
1
-31%
|
(1)
N/A
|
(0)
+67%
|
(0)
-150%
|
(0)
-2%
|
(1)
-215%
|
(0)
+84%
|
1
N/A
|
1
+132%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
18
N/A
|
19
+4%
|
15
-20%
|
14
-7%
|
19
+36%
|
15
-19%
|
11
-31%
|
6
-43%
|
(3)
N/A
|
(4)
-40%
|
(2)
+62%
|
(0)
+90%
|
(0)
+35%
|
(0)
N/A
|
(0)
-182%
|
(1)
-323%
|
27
N/A
|
41
+52%
|
43
+5%
|
49
+15%
|
32
-35%
|
27
-17%
|
34
+26%
|
32
-4%
|
24
-26%
|
21
-13%
|
8
-63%
|
(5)
N/A
|
(23)
-372%
|
(21)
+10%
|
(15)
+30%
|
(4)
+76%
|
16
N/A
|
14
-9%
|
16
+12%
|
17
+5%
|
17
0%
|
15
-10%
|
14
-6%
|
15
+8%
|
16
+1%
|