NervGen Pharma Corp
XTSX:NGEN
Cash Flow Statement
Cash Flow Statement
NervGen Pharma Corp
| Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-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 |
(1)
|
(4)
|
(6)
|
(8)
|
(10)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(13)
|
(13)
|
(15)
|
(19)
|
(19)
|
(21)
|
(20)
|
(19)
|
(20)
|
(22)
|
(20)
|
(23)
|
(24)
|
(24)
|
(26)
|
(27)
|
(26)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
|
| Other Non-Cash Items |
(0)
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
4
|
5
|
4
|
4
|
4
|
4
|
2
|
1
|
1
|
2
|
6
|
11
|
9
|
10
|
7
|
6
|
7
|
8
|
7
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
2
|
2
|
2
|
0
|
0
|
2
|
1
|
2
|
1
|
(0)
|
0
|
(0)
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
|
| Cash from Operating Activities |
(1)
N/A
|
(4)
-249%
|
(5)
-37%
|
(7)
-36%
|
(8)
-19%
|
(7)
+8%
|
(6)
+14%
|
(6)
+1%
|
(6)
+10%
|
(8)
-37%
|
(7)
+6%
|
(8)
-12%
|
(11)
-36%
|
(13)
-14%
|
(16)
-22%
|
(18)
-14%
|
(18)
-3%
|
(17)
+9%
|
(13)
+20%
|
(11)
+15%
|
(10)
+14%
|
(12)
-22%
|
(16)
-36%
|
(17)
-4%
|
(18)
-5%
|
(17)
+3%
|
(17)
+3%
|
|
| 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
|
|
| 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
|
|
| Cash from Investing Activities |
(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)
-7%
|
(0)
N/A
|
(0)
-12%
|
(0)
+64%
|
(0)
-17%
|
(0)
N/A
|
(0)
+37%
|
(0)
+54%
|
(0)
-2 177%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+75%
|
0
+43%
|
0
+20%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
14
|
14
|
11
|
11
|
1
|
9
|
9
|
10
|
15
|
9
|
21
|
21
|
18
|
35
|
23
|
23
|
21
|
1
|
1
|
24
|
24
|
24
|
24
|
3
|
7
|
8
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
4
N/A
|
13
+256%
|
13
+5%
|
10
-27%
|
10
0%
|
1
-93%
|
8
+978%
|
8
+1%
|
8
+8%
|
13
+53%
|
8
-38%
|
20
+143%
|
19
-3%
|
17
-10%
|
34
+100%
|
23
-34%
|
23
+1%
|
21
-10%
|
1
-96%
|
1
-1%
|
22
+2 824%
|
22
-1%
|
22
+1%
|
23
+1%
|
2
-91%
|
7
+236%
|
7
+11%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
9
+273%
|
8
-10%
|
3
-62%
|
2
-48%
|
(7)
N/A
|
1
N/A
|
1
+8%
|
2
+66%
|
5
+96%
|
1
-88%
|
11
+1 808%
|
8
-31%
|
4
-45%
|
19
+353%
|
6
-72%
|
5
-6%
|
4
-15%
|
(13)
N/A
|
(11)
+16%
|
12
N/A
|
10
-15%
|
6
-41%
|
6
-10%
|
(16)
N/A
|
(11)
+31%
|
(10)
+11%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(4)
-211%
|
(5)
-37%
|
(7)
-36%
|
(8)
-19%
|
(7)
+8%
|
(6)
+14%
|
(6)
+1%
|
(6)
+10%
|
(8)
-38%
|
(7)
+6%
|
(8)
-12%
|
(11)
-35%
|
(13)
-14%
|
(16)
-22%
|
(18)
-14%
|
(18)
-3%
|
(17)
+9%
|
(13)
+19%
|
(11)
+15%
|
(10)
+15%
|
(12)
-24%
|
(16)
-35%
|
(17)
-4%
|
(18)
-5%
|
(17)
+3%
|
(17)
+3%
|
|