Ryvu Therapeutics SA
WSE:RVU
Cash Flow Statement
Cash Flow Statement
Ryvu Therapeutics SA
| 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 | 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 |
(2)
|
2
|
4
|
6
|
7
|
7
|
7
|
6
|
2
|
(1)
|
0
|
3
|
11
|
15
|
13
|
7
|
21
|
15
|
11
|
1
|
(29)
|
(36)
|
(38)
|
286
|
291
|
298
|
290
|
(32)
|
(41)
|
(61)
|
(72)
|
(79)
|
(91)
|
(103)
|
(92)
|
(84)
|
(75)
|
(66)
|
(73)
|
(92)
|
(94)
|
(96)
|
(104)
|
(111)
|
(117)
|
(121)
|
(119)
|
|
| Depreciation & Amortization |
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
10
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
|
| 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)
|
1
|
1
|
1
|
1
|
0
|
1
|
(6)
|
(6)
|
(6)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
23
|
31
|
39
|
43
|
22
|
17
|
9
|
4
|
8
|
1
|
2
|
4
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
(8)
|
1
|
1
|
1
|
(10)
|
(16)
|
(17)
|
(14)
|
6
|
2
|
(6)
|
(331)
|
(331)
|
(335)
|
(326)
|
(6)
|
(7)
|
5
|
12
|
22
|
32
|
34
|
36
|
31
|
24
|
18
|
10
|
11
|
1
|
(0)
|
(3)
|
(8)
|
10
|
12
|
17
|
|
| Cash Taxes Paid |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
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
|
1
|
0
|
0
|
0
|
(0)
|
0
|
2
|
0
|
(0)
|
(0)
|
(2)
|
|
| Change in Working Capital |
(9)
|
(9)
|
(13)
|
(13)
|
(14)
|
(18)
|
(20)
|
(26)
|
(19)
|
(13)
|
(10)
|
(14)
|
(30)
|
(12)
|
(11)
|
(2)
|
6
|
(8)
|
(8)
|
(31)
|
(44)
|
(11)
|
(2)
|
20
|
24
|
(4)
|
2
|
14
|
29
|
5
|
(13)
|
(9)
|
(17)
|
4
|
11
|
61
|
49
|
39
|
47
|
(14)
|
(12)
|
(7)
|
(25)
|
(21)
|
(33)
|
(34)
|
(22)
|
|
| Cash from Operating Activities |
(8)
N/A
|
(6)
+32%
|
(6)
-11%
|
(5)
+20%
|
(5)
-5%
|
(8)
-60%
|
(10)
-20%
|
(16)
-66%
|
(14)
+17%
|
(10)
+27%
|
(6)
+42%
|
(6)
-10%
|
(24)
-279%
|
8
N/A
|
7
-18%
|
11
+60%
|
22
+105%
|
(4)
N/A
|
(7)
-99%
|
(36)
-414%
|
(59)
-61%
|
(37)
+37%
|
(38)
-2%
|
(17)
+54%
|
(8)
+56%
|
(31)
-302%
|
(23)
+25%
|
(11)
+54%
|
(5)
+52%
|
(37)
-640%
|
(58)
-54%
|
(59)
-2%
|
(68)
-16%
|
(57)
+16%
|
(38)
+33%
|
21
N/A
|
10
-54%
|
3
-74%
|
(5)
N/A
|
(85)
-1 544%
|
(95)
-12%
|
(92)
+3%
|
(121)
-32%
|
(129)
-7%
|
(130)
-1%
|
(133)
-2%
|
(114)
+14%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(12)
|
(13)
|
(21)
|
(27)
|
(24)
|
(26)
|
(22)
|
(19)
|
(15)
|
(15)
|
(23)
|
(25)
|
(33)
|
(33)
|
(24)
|
(21)
|
(27)
|
(34)
|
(34)
|
(33)
|
(23)
|
(16)
|
(12)
|
(11)
|
(9)
|
(7)
|
(9)
|
(22)
|
(201)
|
(206)
|
(201)
|
(189)
|
(8)
|
(5)
|
(6)
|
(6)
|
(4)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
2
|
0
|
1
|
3
|
16
|
3
|
3
|
0
|
(13)
|
(50)
|
(47)
|
(14)
|
1
|
49
|
55
|
21
|
6
|
9
|
1
|
(22)
|
(22)
|
(27)
|
(7)
|
20
|
25
|
30
|
11
|
10
|
7
|
8
|
9
|
6
|
81
|
57
|
135
|
143
|
103
|
108
|
30
|
|
| Cash from Investing Activities |
(3)
N/A
|
(2)
+20%
|
(3)
-10%
|
(4)
-32%
|
(4)
-1%
|
(3)
+7%
|
(3)
-3%
|
(5)
-34%
|
(5)
-1%
|
(12)
-151%
|
(13)
-13%
|
(18)
-38%
|
(12)
+35%
|
(21)
-77%
|
(23)
-9%
|
(22)
+6%
|
(31)
-46%
|
(65)
-106%
|
(62)
+4%
|
(37)
+40%
|
(24)
+36%
|
16
N/A
|
21
+33%
|
(3)
N/A
|
(15)
-475%
|
(18)
-22%
|
(33)
-83%
|
(56)
-68%
|
(54)
+3%
|
(50)
+7%
|
(23)
+55%
|
8
N/A
|
14
+77%
|
21
+47%
|
3
-83%
|
1
-80%
|
(15)
N/A
|
(193)
-1 204%
|
(198)
-2%
|
(196)
+1%
|
(107)
+45%
|
48
N/A
|
130
+170%
|
137
+5%
|
97
-29%
|
104
+7%
|
27
-74%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
27
|
26
|
26
|
27
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
131
|
131
|
131
|
134
|
0
|
0
|
0
|
0
|
0
|
0
|
143
|
143
|
0
|
143
|
0
|
0
|
0
|
0
|
0
|
0
|
243
|
243
|
(8)
|
(8)
|
(250)
|
(250)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
5
|
4
|
4
|
4
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
24
|
68
|
94
|
94
|
67
|
23
|
(3)
|
|
| Other |
13
|
10
|
9
|
9
|
8
|
16
|
17
|
18
|
16
|
10
|
12
|
20
|
22
|
22
|
19
|
19
|
18
|
12
|
8
|
16
|
15
|
16
|
16
|
(0)
|
(0)
|
(0)
|
(8)
|
(8)
|
(8)
|
(8)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
250
|
250
|
259
|
250
|
(2)
|
(0)
|
(8)
|
0
|
2
|
|
| Cash from Financing Activities |
13
N/A
|
10
-22%
|
9
-10%
|
8
-11%
|
35
+337%
|
42
+21%
|
43
+3%
|
45
+4%
|
15
-66%
|
10
-31%
|
13
+25%
|
25
+91%
|
27
+7%
|
26
-2%
|
23
-11%
|
18
-25%
|
146
+734%
|
141
-4%
|
137
-3%
|
148
+8%
|
17
-89%
|
16
-5%
|
16
+2%
|
(3)
N/A
|
(3)
-7%
|
(4)
-25%
|
132
N/A
|
131
-1%
|
131
0%
|
133
+2%
|
(3)
N/A
|
(2)
+16%
|
(3)
-49%
|
(3)
+0%
|
(3)
+15%
|
(2)
+9%
|
240
N/A
|
240
+0%
|
240
+0%
|
241
+0%
|
33
-86%
|
68
+104%
|
92
+35%
|
94
+3%
|
59
-37%
|
24
-60%
|
(1)
N/A
|
|
| 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)
|
(1)
|
1
|
(1)
|
(2)
|
(5)
|
(3)
|
(5)
|
(4)
|
0
|
(4)
|
0
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
2
+24%
|
0
-98%
|
(1)
N/A
|
26
N/A
|
30
+17%
|
30
-1%
|
24
-20%
|
(3)
N/A
|
(11)
-270%
|
(6)
+47%
|
0
N/A
|
(9)
N/A
|
14
N/A
|
7
-45%
|
7
-6%
|
137
+1 855%
|
73
-47%
|
68
-7%
|
74
+10%
|
(66)
N/A
|
(5)
+92%
|
(0)
+98%
|
(23)
-19 598%
|
(26)
-12%
|
(53)
-106%
|
75
N/A
|
64
-15%
|
71
+11%
|
46
-36%
|
(83)
N/A
|
(53)
+36%
|
(57)
-8%
|
(40)
+31%
|
(38)
+5%
|
19
N/A
|
236
+1 163%
|
49
-79%
|
36
-26%
|
(44)
N/A
|
(171)
-289%
|
19
N/A
|
97
+418%
|
102
+5%
|
22
-78%
|
(5)
N/A
|
(87)
-1 548%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(8)
+28%
|
(9)
-12%
|
(9)
+6%
|
(9)
+0%
|
(12)
-39%
|
(14)
-18%
|
(22)
-55%
|
(20)
+9%
|
(22)
-11%
|
(19)
+14%
|
(27)
-45%
|
(51)
-84%
|
(15)
+69%
|
(19)
-22%
|
(11)
+44%
|
4
N/A
|
(19)
N/A
|
(22)
-18%
|
(60)
-171%
|
(84)
-40%
|
(70)
+17%
|
(71)
-2%
|
(41)
+42%
|
(29)
+30%
|
(58)
-101%
|
(57)
+2%
|
(45)
+21%
|
(38)
+16%
|
(61)
-62%
|
(74)
-21%
|
(71)
+4%
|
(79)
-12%
|
(67)
+16%
|
(45)
+32%
|
12
N/A
|
(12)
N/A
|
(199)
-1 561%
|
(212)
-6%
|
(286)
-35%
|
(283)
+1%
|
(100)
+65%
|
(126)
-26%
|
(135)
-7%
|
(136)
-1%
|
(137)
0%
|
(116)
+15%
|
|