IMV Inc
TSX:IMV
Cash Flow Statement
Cash Flow Statement
IMV Inc
| Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(15)
|
(17)
|
(19)
|
(19)
|
(20)
|
(21)
|
(23)
|
(25)
|
(25)
|
(26)
|
(26)
|
(28)
|
(32)
|
(37)
|
(40)
|
(43)
|
(41)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
2
|
3
|
3
|
3
|
2
|
|
| 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
|
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 |
2
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
1
|
0
|
1
|
1
|
1
|
(0)
|
(2)
|
(1)
|
(1)
|
2
|
(3)
|
(2)
|
(1)
|
(4)
|
1
|
(0)
|
1
|
2
|
4
|
4
|
|
| Cash from Operating Activities |
(3)
N/A
|
(6)
-82%
|
(5)
+3%
|
(6)
-2%
|
(5)
+9%
|
(5)
+9%
|
(5)
-8%
|
(5)
+10%
|
(4)
+15%
|
(4)
-15%
|
(5)
-5%
|
(5)
-10%
|
(6)
-20%
|
(6)
+10%
|
(5)
+7%
|
(5)
+7%
|
(4)
+11%
|
(5)
-7%
|
(5)
-9%
|
(5)
-1%
|
(6)
-27%
|
(7)
-9%
|
(8)
-22%
|
(10)
-14%
|
(11)
-19%
|
(13)
-16%
|
(16)
-22%
|
(19)
-14%
|
(19)
-1%
|
(21)
-10%
|
(20)
+4%
|
(25)
-27%
|
(26)
-3%
|
(26)
0%
|
(28)
-10%
|
(26)
+10%
|
(30)
-19%
|
(32)
-6%
|
(34)
-7%
|
(34)
+0%
|
(35)
-1%
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Other Items |
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
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+40%
|
(0)
+33%
|
(0)
N/A
|
(0)
+50%
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(0)
+33%
|
(0)
-100%
|
(0)
-100%
|
(0)
-13%
|
(0)
-22%
|
(0)
+18%
|
(0)
+44%
|
(0)
+20%
|
(0)
+25%
|
(0)
-167%
|
(0)
-38%
|
(0)
-164%
|
(0)
-17%
|
(0)
+12%
|
(0)
N/A
|
(0)
-23%
|
(1)
-208%
|
(2)
-47%
|
(2)
-2%
|
(2)
+2%
|
(1)
+46%
|
(0)
+60%
|
(0)
+14%
|
(0)
+58%
|
(0)
-54%
|
(0)
-65%
|
(0)
-21%
|
(1)
-91%
|
(1)
-18%
|
(1)
-55%
|
(1)
+5%
|
(2)
-15%
|
(2)
+2%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
3
|
2
|
2
|
2
|
5
|
4
|
4
|
14
|
10
|
10
|
10
|
1
|
0
|
0
|
6
|
6
|
12
|
13
|
14
|
15
|
9
|
20
|
16
|
16
|
15
|
26
|
22
|
23
|
22
|
1
|
24
|
51
|
51
|
53
|
29
|
28
|
27
|
25
|
25
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
2
|
1
|
1
|
1
|
(2)
|
0
|
11
|
11
|
21
|
21
|
|
| Other |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
3
-2%
|
1
-44%
|
1
-1%
|
3
+81%
|
6
+136%
|
5
-23%
|
5
+16%
|
14
+164%
|
11
-24%
|
11
-1%
|
10
-5%
|
0
-98%
|
0
+16%
|
0
N/A
|
6
+2 100%
|
6
-2%
|
12
+91%
|
12
+3%
|
13
+6%
|
13
+1%
|
8
-38%
|
18
+122%
|
15
-19%
|
15
+5%
|
15
-4%
|
25
+69%
|
21
-16%
|
20
-4%
|
20
0%
|
(0)
N/A
|
26
N/A
|
51
+95%
|
50
0%
|
52
+4%
|
26
-49%
|
26
-3%
|
36
+40%
|
34
-6%
|
44
+30%
|
22
-51%
|
|
| 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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
(3)
-527%
|
(4)
-31%
|
(4)
-4%
|
(2)
+40%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
11
+1 058%
|
6
-39%
|
6
-5%
|
5
-17%
|
(6)
N/A
|
(5)
+11%
|
(5)
+8%
|
2
N/A
|
2
+29%
|
7
+270%
|
7
-1%
|
8
+7%
|
7
-16%
|
1
-84%
|
10
+814%
|
5
-50%
|
3
-40%
|
(0)
N/A
|
7
N/A
|
1
-87%
|
1
-28%
|
(1)
N/A
|
(21)
-3 245%
|
1
N/A
|
25
+3 084%
|
24
-2%
|
23
-3%
|
0
-99%
|
(6)
N/A
|
2
N/A
|
(2)
N/A
|
8
N/A
|
(15)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(6)
-80%
|
(5)
+4%
|
(6)
-2%
|
(5)
+9%
|
(5)
+9%
|
(5)
-8%
|
(5)
+10%
|
(4)
+15%
|
(4)
-15%
|
(5)
-6%
|
(5)
-10%
|
(6)
-20%
|
(6)
+10%
|
(5)
+7%
|
(5)
+7%
|
(4)
+11%
|
(5)
-8%
|
(5)
-9%
|
(5)
-4%
|
(7)
-26%
|
(7)
-8%
|
(9)
-21%
|
(10)
-17%
|
(13)
-23%
|
(15)
-18%
|
(18)
-20%
|
(20)
-11%
|
(20)
+2%
|
(21)
-7%
|
(20)
+4%
|
(25)
-25%
|
(26)
-4%
|
(26)
-1%
|
(29)
-10%
|
(26)
+9%
|
(31)
-19%
|
(33)
-7%
|
(35)
-6%
|
(36)
0%
|
(36)
-1%
|
|