Nuvo Pharmaceuticals Inc
TSX:MRV
Cash Flow Statement
Cash Flow Statement
Nuvo Pharmaceuticals 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 |
(4)
|
(14)
|
(12)
|
(19)
|
(20)
|
(10)
|
(10)
|
(10)
|
43
|
39
|
43
|
37
|
(14)
|
(7)
|
(7)
|
4
|
6
|
7
|
8
|
5
|
4
|
2
|
(1)
|
0
|
(2)
|
(6)
|
(13)
|
(8)
|
(1)
|
3
|
14
|
0
|
(7)
|
(4)
|
(25)
|
(9)
|
(24)
|
(32)
|
(12)
|
(3)
|
15
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
4
|
6
|
8
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
7
|
|
| 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
|
1
|
2
|
2
|
2
|
3
|
3
|
|
| Other Non-Cash Items |
(1)
|
9
|
7
|
8
|
16
|
7
|
7
|
7
|
(44)
|
(42)
|
(45)
|
(42)
|
2
|
(0)
|
1
|
(2)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(4)
|
1
|
(6)
|
(6)
|
4
|
(1)
|
12
|
18
|
14
|
32
|
18
|
34
|
38
|
17
|
8
|
(11)
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
5
|
6
|
6
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Change in Working Capital |
(5)
|
(1)
|
1
|
5
|
4
|
1
|
1
|
1
|
(5)
|
6
|
3
|
4
|
11
|
(3)
|
(2)
|
(4)
|
(4)
|
(2)
|
(3)
|
(1)
|
(3)
|
2
|
0
|
(1)
|
4
|
4
|
(4)
|
(7)
|
(12)
|
(14)
|
(4)
|
(1)
|
5
|
5
|
6
|
6
|
3
|
5
|
2
|
(0)
|
2
|
|
| Cash from Operating Activities |
(9)
N/A
|
(5)
+46%
|
(3)
+34%
|
(4)
-32%
|
1
N/A
|
(2)
N/A
|
(1)
+47%
|
(2)
-72%
|
(6)
-299%
|
3
N/A
|
2
-30%
|
(0)
N/A
|
(1)
-115%
|
(11)
-1 798%
|
(9)
+20%
|
(2)
+81%
|
1
N/A
|
4
+246%
|
5
+19%
|
5
+5%
|
1
-71%
|
4
+223%
|
1
-74%
|
2
+63%
|
5
+178%
|
(4)
N/A
|
(12)
-247%
|
(14)
-16%
|
(12)
+18%
|
2
N/A
|
18
+676%
|
21
+15%
|
25
+19%
|
24
-3%
|
22
-8%
|
25
+13%
|
23
-10%
|
21
-9%
|
17
-19%
|
16
-7%
|
16
-2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
10
|
7
|
7
|
2
|
(8)
|
(2)
|
(2)
|
6
|
(3)
|
(8)
|
(8)
|
(14)
|
(138)
|
(136)
|
(139)
|
(135)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
(0)
N/A
|
(0)
-21%
|
(0)
-12%
|
(0)
-58%
|
(0)
+23%
|
(0)
-9%
|
(0)
-12%
|
(0)
+25%
|
34
N/A
|
34
+0%
|
34
-1%
|
34
+0%
|
10
-71%
|
7
-32%
|
7
+2%
|
2
-75%
|
(8)
N/A
|
(2)
+71%
|
(3)
-27%
|
5
N/A
|
(5)
N/A
|
(10)
-89%
|
(10)
+7%
|
(16)
-70%
|
(139)
-752%
|
(137)
+1%
|
(139)
-2%
|
(135)
+3%
|
(3)
+98%
|
(3)
N/A
|
(0)
+97%
|
(0)
-50%
|
(1)
-525%
|
(0)
+36%
|
(1)
-18%
|
(1)
-26%
|
(0)
+66%
|
(1)
-118%
|
(0)
+16%
|
(0)
+33%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
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
|
|
| Net Issuance of Debt |
6
|
4
|
0
|
(1)
|
4
|
2
|
2
|
2
|
(2)
|
(5)
|
(5)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
162
|
162
|
161
|
161
|
(4)
|
(15)
|
(19)
|
(22)
|
(23)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
|
| Other |
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(35)
|
(35)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
3
-15%
|
2
-14%
|
(2)
N/A
|
2
N/A
|
2
N/A
|
5
+128%
|
5
-4%
|
1
-72%
|
(1)
N/A
|
(3)
-274%
|
(2)
+27%
|
(2)
+3%
|
1
N/A
|
(34)
N/A
|
(34)
0%
|
(34)
0%
|
(35)
-1%
|
0
N/A
|
0
N/A
|
0
-19%
|
0
-94%
|
0
+800%
|
(1)
N/A
|
(1)
-3%
|
161
N/A
|
161
0%
|
161
+0%
|
161
0%
|
(4)
N/A
|
(15)
-310%
|
(19)
-22%
|
(22)
-20%
|
(23)
-1%
|
(15)
+36%
|
(14)
+3%
|
(14)
0%
|
(14)
+4%
|
(14)
+1%
|
(14)
-2%
|
(13)
+3%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
1
|
|
| Net Change in Cash |
(7)
N/A
|
(3)
+61%
|
(1)
+51%
|
(7)
-415%
|
3
N/A
|
0
-85%
|
4
+798%
|
3
-26%
|
(5)
N/A
|
36
N/A
|
33
-9%
|
31
-5%
|
31
+0%
|
0
-99%
|
(36)
N/A
|
(29)
+19%
|
(31)
-9%
|
(39)
-24%
|
3
N/A
|
2
-21%
|
6
+205%
|
(1)
N/A
|
(9)
-672%
|
(8)
+9%
|
(12)
-40%
|
20
N/A
|
12
-39%
|
8
-34%
|
14
+80%
|
(5)
N/A
|
(0)
+96%
|
2
N/A
|
3
+6%
|
1
-70%
|
7
+854%
|
10
+36%
|
7
-28%
|
7
-3%
|
3
-61%
|
1
-53%
|
3
+116%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(5)
+44%
|
(4)
+33%
|
(5)
-31%
|
1
N/A
|
(2)
N/A
|
(1)
+41%
|
(2)
-59%
|
(7)
-251%
|
2
N/A
|
2
-30%
|
(1)
N/A
|
(1)
-37%
|
(11)
-1 091%
|
(9)
+19%
|
(2)
+79%
|
1
N/A
|
4
+343%
|
4
+21%
|
4
-10%
|
0
-90%
|
2
+419%
|
(1)
N/A
|
(0)
+99%
|
3
N/A
|
(4)
N/A
|
(12)
-227%
|
(14)
-15%
|
(12)
+18%
|
2
N/A
|
18
+700%
|
21
+15%
|
25
+19%
|
24
-6%
|
21
-9%
|
24
+13%
|
22
-11%
|
20
-7%
|
16
-18%
|
15
-6%
|
15
-1%
|
|