Conavi Medical Corp
XTSX:CNVI
Cash Flow Statement
Cash Flow Statement
Conavi Medical Corp
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | 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 | 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 |
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(12)
|
(16)
|
(17)
|
(16)
|
(11)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(15)
|
(16)
|
(13)
|
(19)
|
(20)
|
(28)
|
(41)
|
(44)
|
(44)
|
(34)
|
(23)
|
(17)
|
(11)
|
(23)
|
(34)
|
(29)
|
(33)
|
(27)
|
(23)
|
(50)
|
(59)
|
(53)
|
(42)
|
(14)
|
(1)
|
(1)
|
(24)
|
(38)
|
(38)
|
(45)
|
(15)
|
(9)
|
(19)
|
(21)
|
(43)
|
(36)
|
(12)
|
(2)
|
7
|
9
|
(5)
|
(7)
|
(7)
|
(9)
|
(12)
|
(21)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
2
|
4
|
6
|
5
|
5
|
3
|
3
|
5
|
5
|
5
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
7
|
5
|
(0)
|
(2)
|
(6)
|
(5)
|
(1)
|
(2)
|
(2)
|
(5)
|
(4)
|
(3)
|
(5)
|
7
|
15
|
11
|
11
|
(1)
|
(17)
|
(2)
|
(6)
|
(19)
|
(17)
|
(29)
|
(11)
|
3
|
28
|
33
|
21
|
20
|
(17)
|
(18)
|
(20)
|
(15)
|
3
|
4
|
6
|
4
|
2
|
1
|
1
|
2
|
(1)
|
(3)
|
(4)
|
(2)
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
(0)
|
0
|
1
|
1
|
3
|
4
|
5
|
8
|
0
|
1
|
(3)
|
(8)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
3
|
10
|
13
|
14
|
2
|
(5)
|
(5)
|
(6)
|
(2)
|
0
|
(14)
|
2
|
4
|
3
|
17
|
3
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(0)
|
(1)
|
1
|
(1)
|
(3)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
+14%
|
(1)
+40%
|
(0)
+66%
|
(0)
+3%
|
(1)
-132%
|
(2)
-74%
|
(2)
-37%
|
(3)
-43%
|
(4)
-41%
|
(6)
-54%
|
(11)
-75%
|
(15)
-35%
|
(18)
-15%
|
(16)
+12%
|
(11)
+28%
|
(8)
+31%
|
(5)
+32%
|
(7)
-27%
|
(8)
-14%
|
(8)
-1%
|
(8)
-3%
|
(7)
+7%
|
(10)
-35%
|
(13)
-28%
|
(17)
-35%
|
(23)
-33%
|
(28)
-23%
|
(34)
-21%
|
(46)
-33%
|
(45)
+1%
|
(42)
+7%
|
(35)
+16%
|
(21)
+39%
|
(18)
+15%
|
(17)
+5%
|
(19)
-9%
|
(21)
-8%
|
(24)
-15%
|
(29)
-23%
|
(41)
-42%
|
(55)
-33%
|
(61)
-11%
|
(62)
-1%
|
(46)
+26%
|
(29)
+36%
|
(10)
+66%
|
(3)
+71%
|
(1)
+71%
|
(12)
-1 275%
|
(19)
-59%
|
(24)
-31%
|
(50)
-107%
|
(25)
+50%
|
(34)
-35%
|
(32)
+6%
|
(38)
-19%
|
(28)
+27%
|
(9)
+67%
|
(3)
+71%
|
6
N/A
|
5
-24%
|
(7)
N/A
|
(6)
+15%
|
(9)
-42%
|
(11)
-22%
|
(15)
-43%
|
(25)
-64%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
(8)
|
(4)
|
0
|
0
|
8
|
4
|
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
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-60%
|
(0)
-25%
|
(0)
-20%
|
(0)
N/A
|
(0)
-200%
|
(0)
-28%
|
(1)
-13%
|
(0)
+8%
|
(0)
+56%
|
(0)
+48%
|
(0)
+73%
|
(0)
-67%
|
(0)
-20%
|
(0)
+17%
|
(0)
-20%
|
(0)
-33%
|
(0)
-13%
|
(8)
-8 656%
|
(4)
+53%
|
(0)
+97%
|
(0)
N/A
|
8
N/A
|
3
-56%
|
(0)
N/A
|
(0)
N/A
|
(0)
+6%
|
(0)
+35%
|
(0)
-45%
|
(0)
-38%
|
(0)
+9%
|
(0)
-15%
|
(0)
+17%
|
(0)
-11%
|
(0)
-100%
|
(0)
+2%
|
(1)
-22%
|
(1)
-14%
|
(0)
+19%
|
(0)
-2%
|
(0)
+19%
|
(0)
+3%
|
(1)
-62%
|
(1)
-22%
|
(1)
-14%
|
(1)
-13%
|
(1)
-10%
|
(1)
+29%
|
(1)
-21%
|
(1)
+5%
|
(1)
-67%
|
(1)
+35%
|
(0)
+84%
|
0
N/A
|
0
-87%
|
0
+142%
|
(0)
N/A
|
0
N/A
|
4
N/A
|
4
-1%
|
4
0%
|
4
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
2
|
(0)
|
2
|
3
|
3
|
3
|
9
|
8
|
17
|
17
|
16
|
18
|
9
|
9
|
3
|
6
|
6
|
6
|
6
|
16
|
41
|
44
|
44
|
29
|
4
|
1
|
12
|
31
|
32
|
39
|
29
|
15
|
18
|
15
|
41
|
36
|
39
|
54
|
27
|
59
|
50
|
34
|
36
|
8
|
27
|
25
|
25
|
31
|
46
|
45
|
61
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
29
|
28
|
|
| Net Issuance of Debt |
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
|
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)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Other |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
2
-23%
|
1
-36%
|
(0)
N/A
|
2
N/A
|
3
+65%
|
3
+3%
|
3
+3%
|
9
+198%
|
8
-12%
|
17
+109%
|
17
+0%
|
16
-8%
|
18
+16%
|
9
-49%
|
9
-1%
|
3
-71%
|
6
+107%
|
6
+1%
|
6
+4%
|
6
0%
|
16
+166%
|
41
+165%
|
44
+6%
|
44
+2%
|
29
-34%
|
4
-88%
|
1
-73%
|
12
+1 147%
|
31
+160%
|
32
+5%
|
39
+22%
|
29
-27%
|
15
-48%
|
18
+24%
|
15
-19%
|
41
+173%
|
36
-13%
|
39
+10%
|
54
+36%
|
27
-49%
|
59
+115%
|
50
-15%
|
34
-31%
|
36
+5%
|
8
-78%
|
29
+265%
|
27
-7%
|
26
-2%
|
64
+145%
|
46
-29%
|
45
-1%
|
61
+34%
|
3
-96%
|
0
-97%
|
(0)
N/A
|
(1)
-153%
|
(0)
+31%
|
(0)
+5%
|
(0)
-11%
|
(1)
-49%
|
(1)
+17%
|
(1)
-37%
|
(1)
-21%
|
10
N/A
|
9
-2%
|
28
+194%
|
27
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
0
-64%
|
0
+17%
|
(1)
N/A
|
1
N/A
|
2
+47%
|
1
-29%
|
1
-35%
|
6
+555%
|
4
-38%
|
11
+173%
|
5
-48%
|
0
-98%
|
0
+92%
|
(7)
N/A
|
(2)
+69%
|
(5)
-148%
|
0
N/A
|
(1)
N/A
|
(2)
-62%
|
(2)
-6%
|
8
N/A
|
34
+348%
|
34
-1%
|
24
-29%
|
8
-65%
|
(20)
N/A
|
(28)
-40%
|
(15)
+46%
|
(12)
+21%
|
(13)
-11%
|
(3)
+80%
|
(7)
-157%
|
(7)
+2%
|
0
N/A
|
(3)
N/A
|
22
N/A
|
15
-30%
|
16
+2%
|
24
+57%
|
(15)
N/A
|
3
N/A
|
(12)
N/A
|
(28)
-133%
|
(11)
+62%
|
(22)
-105%
|
18
N/A
|
24
+28%
|
25
+5%
|
52
+109%
|
26
-49%
|
20
-24%
|
9
-53%
|
(23)
N/A
|
(35)
-50%
|
(33)
+5%
|
(40)
-21%
|
(29)
+28%
|
(10)
+67%
|
(3)
+71%
|
6
N/A
|
4
-24%
|
(8)
N/A
|
(8)
+9%
|
5
N/A
|
2
-48%
|
16
+560%
|
5
-66%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
+14%
|
(1)
+41%
|
(0)
+66%
|
(0)
+3%
|
(1)
-132%
|
(2)
-80%
|
(2)
-38%
|
(3)
-42%
|
(4)
-40%
|
(7)
-52%
|
(12)
-78%
|
(16)
-35%
|
(18)
-15%
|
(16)
+12%
|
(11)
+29%
|
(8)
+31%
|
(5)
+32%
|
(7)
-28%
|
(8)
-14%
|
(8)
-1%
|
(8)
-4%
|
(8)
+6%
|
(10)
-34%
|
(13)
-28%
|
(18)
-35%
|
(23)
-32%
|
(28)
-23%
|
(34)
-21%
|
(46)
-33%
|
(45)
+1%
|
(42)
+7%
|
(35)
+16%
|
(22)
+39%
|
(18)
+14%
|
(18)
+4%
|
(19)
-9%
|
(21)
-8%
|
(24)
-15%
|
(29)
-23%
|
(42)
-43%
|
(55)
-32%
|
(62)
-12%
|
(62)
-1%
|
(46)
+25%
|
(30)
+36%
|
(10)
+66%
|
(3)
+68%
|
(1)
+56%
|
(12)
-757%
|
(19)
-57%
|
(25)
-30%
|
(51)
-103%
|
(26)
+49%
|
(35)
-34%
|
(33)
+6%
|
(39)
-20%
|
(28)
+28%
|
(10)
+66%
|
(3)
+68%
|
6
N/A
|
5
-23%
|
(7)
N/A
|
(6)
+17%
|
(9)
-43%
|
(11)
-23%
|
(15)
-43%
|
(25)
-64%
|
|