Medicenna Therapeutics Corp
TSX:MDNA
Cash Flow Statement
Cash Flow Statement
Medicenna Therapeutics Corp
| Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(14)
|
(17)
|
(21)
|
(26)
|
(25)
|
(23)
|
(20)
|
(13)
|
(9)
|
(10)
|
(9)
|
(12)
|
(15)
|
(25)
|
(26)
|
(27)
|
(27)
|
(12)
|
(13)
|
(14)
|
|
| 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
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
(2)
|
(6)
|
(5)
|
(6)
|
(4)
|
(1)
|
8
|
10
|
10
|
11
|
(6)
|
(6)
|
(6)
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(4)
|
(3)
|
1
|
3
|
4
|
0
|
(2)
|
(2)
|
(1)
|
2
|
2
|
1
|
2
|
3
|
1
|
1
|
(0)
|
(0)
|
1
|
2
|
3
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-40%
|
(0)
N/A
|
(0)
N/A
|
(0)
-43%
|
(2)
-1 750%
|
(4)
-117%
|
(7)
-77%
|
(10)
-42%
|
(11)
-6%
|
(10)
+4%
|
(9)
+12%
|
(8)
+10%
|
(8)
-3%
|
(8)
+2%
|
(8)
-2%
|
(9)
-7%
|
(9)
+1%
|
(14)
-57%
|
(16)
-14%
|
(15)
+3%
|
(17)
-14%
|
(20)
-16%
|
(23)
-14%
|
(24)
-3%
|
(21)
+10%
|
(16)
+23%
|
(13)
+19%
|
(13)
+5%
|
(14)
-9%
|
(13)
+3%
|
(14)
-3%
|
(16)
-19%
|
(15)
+7%
|
(17)
-11%
|
(16)
+3%
|
(16)
-1%
|
(18)
-7%
|
(17)
+4%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(15)
|
(30)
|
(10)
|
(10)
|
5
|
20
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-17%
|
0
N/A
|
(0)
N/A
|
(0)
-3%
|
(15)
-4 067%
|
(30)
-100%
|
(10)
+67%
|
(10)
+2%
|
5
N/A
|
20
+300%
|
0
-100%
|
10
+20 020%
|
10
0%
|
10
0%
|
10
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-6%
|
(0)
N/A
|
(0)
N/A
|
(0)
+94%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
8
|
41
|
46
|
46
|
42
|
18
|
13
|
13
|
13
|
4
|
5
|
28
|
25
|
25
|
24
|
(0)
|
0
|
0
|
21
|
22
|
24
|
24
|
3
|
2
|
|
| Net Issuance of Debt |
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
2
|
3
|
3
|
4
|
5
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
0
-56%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-9%
|
2
+365%
|
7
+271%
|
7
-8%
|
8
+18%
|
9
+12%
|
11
+22%
|
44
+300%
|
48
+9%
|
46
-5%
|
42
-9%
|
18
-56%
|
13
-28%
|
13
-1%
|
13
+3%
|
4
-71%
|
5
+18%
|
28
+518%
|
25
-12%
|
25
-1%
|
24
-4%
|
(0)
N/A
|
(0)
-280%
|
0
N/A
|
21
N/A
|
22
+3%
|
24
+9%
|
23
0%
|
3
-89%
|
2
-28%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
1
|
(0)
|
0
|
|
| Net Change in Cash |
1
N/A
|
0
-61%
|
0
N/A
|
(0)
N/A
|
(0)
-43%
|
(2)
-1 960%
|
(5)
-121%
|
(8)
-68%
|
(10)
-32%
|
(10)
-3%
|
(8)
+22%
|
(2)
+78%
|
(2)
+10%
|
(1)
+66%
|
1
N/A
|
2
+311%
|
20
+769%
|
10
-53%
|
22
+133%
|
16
-27%
|
8
-53%
|
15
+100%
|
(7)
N/A
|
0
N/A
|
(10)
N/A
|
(7)
+33%
|
23
N/A
|
13
-45%
|
13
+2%
|
10
-21%
|
(14)
N/A
|
(14)
-1%
|
(17)
-15%
|
6
N/A
|
5
-21%
|
8
+74%
|
8
-5%
|
(15)
N/A
|
(15)
+3%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-40%
|
(0)
N/A
|
(0)
N/A
|
(0)
-43%
|
(2)
-1 750%
|
(4)
-117%
|
(7)
-77%
|
(10)
-42%
|
(11)
-6%
|
(10)
+4%
|
(9)
+12%
|
(8)
+10%
|
(8)
-3%
|
(8)
+2%
|
(8)
-2%
|
(9)
-7%
|
(9)
+1%
|
(14)
-57%
|
(16)
-14%
|
(15)
+3%
|
(17)
-14%
|
(20)
-16%
|
(23)
-14%
|
(24)
-3%
|
(21)
+10%
|
(16)
+23%
|
(13)
+19%
|
(13)
+5%
|
(14)
-9%
|
(13)
+3%
|
(14)
-3%
|
(16)
-19%
|
(15)
+7%
|
(17)
-11%
|
(16)
+3%
|
(17)
-1%
|
(18)
-7%
|
(17)
+4%
|
|