Lattice Biologics Ltd
OTC:LBLTF
Cash Flow Statement
Cash Flow Statement
Lattice Biologics Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(15)
|
(28)
|
(28)
|
(28)
|
(15)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(4)
|
(5)
|
(6)
|
(6)
|
(3)
|
(3)
|
(0)
|
(2)
|
(0)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| 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
|
|
| Change in Deffered Taxes |
0
|
(3)
|
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
|
|
| Other Non-Cash Items |
17
|
31
|
31
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
2
|
2
|
1
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-10%
|
0
N/A
|
(0)
N/A
|
(0)
+37%
|
(0)
+36%
|
(0)
+64%
|
0
N/A
|
(0)
N/A
|
(0)
-600%
|
(0)
-29%
|
(0)
-11%
|
(0)
N/A
|
(0)
+70%
|
(0)
+67%
|
(0)
N/A
|
(0)
N/A
|
(1)
-9 400%
|
(1)
-22%
|
(2)
-36%
|
(2)
-1%
|
(1)
+26%
|
(1)
-2%
|
(1)
+36%
|
(1)
+3%
|
(0)
+73%
|
0
N/A
|
0
N/A
|
0
+340%
|
0
-6%
|
0
+37%
|
0
+4%
|
0
-54%
|
0
+15%
|
0
-44%
|
(0)
N/A
|
1
N/A
|
0
-34%
|
(0)
N/A
|
(0)
+41%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+71%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+300%
|
0
N/A
|
0
N/A
|
0
-25%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-100%
|
(0)
-75%
|
(0)
+14%
|
(0)
+17%
|
(0)
+40%
|
(0)
+67%
|
(0)
-200%
|
(0)
N/A
|
(0)
-669%
|
(0)
+4%
|
(0)
-14%
|
(0)
-1%
|
(0)
+80%
|
(0)
-30%
|
(0)
+61%
|
(0)
+13%
|
(1)
-2 501%
|
(1)
+3%
|
(1)
+2%
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
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)
|
(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)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Financing Activities |
1
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)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
1
N/A
|
2
+28%
|
2
+15%
|
2
-13%
|
1
-47%
|
1
-13%
|
1
-33%
|
1
+45%
|
0
-70%
|
(0)
N/A
|
(0)
-20%
|
(0)
+24%
|
(0)
+3%
|
(0)
-118%
|
(0)
+6%
|
(0)
-11%
|
(0)
-1%
|
(0)
+33%
|
0
N/A
|
0
+150%
|
0
+137%
|
1
+264%
|
1
-15%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
(0)
+95%
|
(0)
-1 750%
|
(0)
+43%
|
(0)
+10%
|
(0)
+47%
|
(0)
+60%
|
(0)
-50%
|
0
N/A
|
0
+100%
|
0
N/A
|
0
-50%
|
(0)
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
N/A
|
0
N/A
|
0
+42%
|
0
-38%
|
0
-97%
|
(0)
N/A
|
(1)
-32%
|
(0)
+38%
|
(0)
+87%
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
+59%
|
(0)
-37%
|
(0)
+49%
|
0
N/A
|
0
+30%
|
0
+81%
|
0
-41%
|
0
+39%
|
0
+203%
|
0
-87%
|
0
+771%
|
0
-76%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+20%
|
(0)
+94%
|
(0)
-850%
|
(0)
+42%
|
(0)
+36%
|
(0)
+64%
|
0
N/A
|
(0)
N/A
|
(0)
-600%
|
(0)
-29%
|
(0)
-11%
|
(0)
N/A
|
(0)
+70%
|
(0)
+67%
|
(0)
N/A
|
(0)
N/A
|
(1)
-9 400%
|
(1)
-23%
|
(2)
-37%
|
(2)
-3%
|
(1)
+24%
|
(1)
-1%
|
(1)
+35%
|
(1)
+5%
|
(0)
+73%
|
0
N/A
|
0
N/A
|
0
+11%
|
0
-18%
|
0
+221%
|
0
+11%
|
0
+12%
|
0
+8%
|
0
-34%
|
(0)
N/A
|
(0)
-122%
|
(0)
-303%
|
(1)
-251%
|
(1)
+12%
|
|