Milestone Medical Inc
WSE:MMD
Cash Flow Statement
Cash Flow Statement
Milestone Medical Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| 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
|
|
| Other Non-Cash Items |
0
|
0
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Change in Working Capital |
1
|
0
|
1
|
1
|
0
|
1
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-122%
|
(2)
-27%
|
(3)
-32%
|
(3)
-21%
|
(3)
+26%
|
(2)
+29%
|
(3)
-60%
|
(3)
-6%
|
(4)
-13%
|
(4)
-17%
|
(3)
+39%
|
(2)
+10%
|
(2)
+11%
|
(2)
N/A
|
(2)
-1%
|
(2)
-5%
|
(2)
-8%
|
(2)
+5%
|
(2)
-13%
|
(3)
-3%
|
(3)
-5%
|
(3)
-15%
|
(3)
+1%
|
(3)
-14%
|
(4)
-3%
|
(4)
-5%
|
(4)
-10%
|
(4)
-4%
|
(5)
-6%
|
(5)
-5%
|
(5)
+5%
|
(4)
+7%
|
(4)
+8%
|
(3)
+19%
|
(3)
+7%
|
|
| 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
|
|
| 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
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-8%
|
(0)
-267%
|
(0)
N/A
|
(0)
+25%
|
(0)
+3%
|
0
N/A
|
(0)
N/A
|
(0)
+47%
|
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)
N/A
|
(0)
-44%
|
(0)
-16%
|
(0)
N/A
|
(0)
+35%
|
(0)
-97%
|
(0)
+11%
|
(0)
N/A
|
(0)
+22%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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 Issuance of Debt |
0
|
0
|
1
|
2
|
3
|
3
|
2
|
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
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
1
+400%
|
2
+100%
|
3
+25%
|
3
+4%
|
2
-31%
|
3
+63%
|
3
+8%
|
4
+12%
|
4
+19%
|
3
-40%
|
2
-11%
|
2
-10%
|
2
-5%
|
2
+3%
|
2
+5%
|
2
+7%
|
2
-4%
|
2
+13%
|
3
+3%
|
3
+5%
|
3
+15%
|
3
-1%
|
3
+14%
|
4
+3%
|
4
+7%
|
4
+8%
|
4
+3%
|
5
+5%
|
5
+2%
|
4
-3%
|
4
-6%
|
4
-7%
|
3
-19%
|
3
-7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
(2)
-93%
|
(1)
+16%
|
(1)
+24%
|
(1)
-9%
|
(0)
+93%
|
(0)
+38%
|
(0)
+20%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-63%
|
0
-80%
|
0
+392%
|
(0)
N/A
|
(0)
+70%
|
(0)
+14%
|
(0)
-74%
|
0
N/A
|
0
-55%
|
0
+22%
|
(0)
N/A
|
0
N/A
|
0
+3%
|
0
+33%
|
0
+180%
|
0
+174%
|
0
-53%
|
0
-72%
|
(0)
N/A
|
(0)
-510%
|
(0)
+54%
|
(0)
+73%
|
0
N/A
|
0
-97%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-118%
|
(2)
-31%
|
(3)
-30%
|
(4)
-20%
|
(3)
+25%
|
(2)
+31%
|
(3)
-61%
|
(3)
-6%
|
(4)
-13%
|
(4)
-17%
|
(3)
+39%
|
(2)
+10%
|
(2)
+11%
|
(2)
N/A
|
(2)
-1%
|
(2)
-5%
|
(2)
-8%
|
(2)
+5%
|
(2)
-13%
|
(3)
-3%
|
(3)
-5%
|
(3)
-15%
|
(3)
+1%
|
(3)
-14%
|
(4)
-3%
|
(4)
-6%
|
(4)
-10%
|
(4)
-4%
|
(5)
-6%
|
(5)
-5%
|
(5)
+5%
|
(4)
+7%
|
(4)
+8%
|
(3)
+19%
|
(3)
+7%
|
|