Pure Biologics SA
WSE:PUR
Cash Flow Statement
Cash Flow Statement
Pure Biologics SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(9)
|
(12)
|
(13)
|
(14)
|
(15)
|
(12)
|
(15)
|
(17)
|
(19)
|
(26)
|
(26)
|
(31)
|
(32)
|
(36)
|
(34)
|
(27)
|
(20)
|
(19)
|
(16)
|
(16)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
4
|
5
|
6
|
5
|
3
|
2
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
2
|
0
|
(0)
|
3
|
3
|
5
|
5
|
5
|
4
|
3
|
4
|
7
|
7
|
6
|
3
|
1
|
1
|
(1)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(2)
|
(3)
|
(3)
|
9
|
6
|
12
|
12
|
4
|
0
|
(3)
|
(5)
|
(18)
|
(2)
|
(4)
|
(7)
|
1
|
(6)
|
(5)
|
(3)
|
(1)
|
6
|
2
|
5
|
7
|
1
|
10
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-9%
|
(5)
-77%
|
(5)
-5%
|
5
N/A
|
1
-82%
|
8
+690%
|
8
+6%
|
(1)
N/A
|
(8)
-480%
|
(13)
-64%
|
(18)
-38%
|
(24)
-35%
|
(10)
+57%
|
(14)
-34%
|
(18)
-30%
|
(17)
+3%
|
(25)
-44%
|
(29)
-13%
|
(25)
+13%
|
(23)
+6%
|
(16)
+31%
|
(16)
+3%
|
(10)
+33%
|
(11)
-4%
|
(14)
-29%
|
(7)
+53%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(6)
|
(4)
|
(4)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(2)
|
(2)
|
(2)
|
21
|
(9)
|
(12)
|
(4)
|
1
|
5
|
10
|
3
|
4
|
4
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
-99%
|
(0)
+37%
|
(0)
+21%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+12%
|
(1)
-15%
|
(1)
-36%
|
(1)
+42%
|
(28)
-5 517%
|
(4)
+86%
|
(5)
-12%
|
(5)
-2%
|
15
N/A
|
(13)
N/A
|
(16)
-17%
|
(7)
+54%
|
0
N/A
|
5
+1 112%
|
10
+112%
|
3
-70%
|
4
+18%
|
4
+1%
|
1
-64%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
3
|
12
|
10
|
10
|
0
|
0
|
0
|
0
|
54
|
52
|
52
|
52
|
0
|
0
|
0
|
0
|
19
|
19
|
19
|
19
|
0
|
0
|
2
|
4
|
5
|
5
|
|
| Net Issuance of Debt |
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
8
|
7
|
8
|
10
|
(1)
|
1
|
(0)
|
(0)
|
0
|
|
| Cash Paid for Dividends |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
3
+2%
|
11
+334%
|
9
-19%
|
9
-7%
|
8
-2%
|
(2)
N/A
|
(3)
-26%
|
(3)
-8%
|
51
N/A
|
49
-5%
|
48
0%
|
50
+3%
|
(5)
N/A
|
(1)
+70%
|
(1)
+20%
|
(2)
-73%
|
15
N/A
|
25
+69%
|
23
-9%
|
24
+5%
|
7
-70%
|
(2)
N/A
|
2
N/A
|
4
+97%
|
5
+33%
|
5
+2%
|
|
| 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
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
-272%
|
6
N/A
|
4
-38%
|
14
+253%
|
9
-33%
|
5
-41%
|
5
-14%
|
(5)
N/A
|
42
N/A
|
35
-18%
|
30
-13%
|
(3)
N/A
|
(19)
-579%
|
(20)
-4%
|
(24)
-20%
|
(4)
+83%
|
(23)
-500%
|
(19)
+20%
|
(9)
+52%
|
1
N/A
|
(4)
N/A
|
(8)
-99%
|
(5)
+32%
|
(3)
+39%
|
(5)
-54%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-3%
|
(5)
-83%
|
(5)
-3%
|
5
N/A
|
1
-81%
|
8
+690%
|
7
-2%
|
(2)
N/A
|
(8)
-344%
|
(14)
-61%
|
(18)
-33%
|
(25)
-35%
|
(12)
+50%
|
(16)
-32%
|
(21)
-25%
|
(23)
-12%
|
(29)
-27%
|
(32)
-9%
|
(28)
+12%
|
(23)
+17%
|
(16)
+31%
|
(16)
+3%
|
(10)
+33%
|
(11)
-4%
|
(14)
-29%
|
(7)
+53%
|
|