Perimeter Medical Imaging AI Inc
XTSX:PINK
Cash Flow Statement
Cash Flow Statement
Perimeter Medical Imaging AI Inc
| 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 |
(0)
|
(1)
|
(7)
|
(6)
|
(8)
|
(12)
|
(9)
|
(13)
|
(13)
|
(19)
|
(16)
|
(13)
|
(10)
|
(7)
|
(11)
|
(11)
|
(14)
|
(13)
|
(11)
|
(15)
|
(13)
|
(16)
|
(16)
|
(14)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
1
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
1
|
3
|
1
|
1
|
1
|
(0)
|
2
|
3
|
4
|
(1)
|
(6)
|
(3)
|
(5)
|
1
|
1
|
(1)
|
(2)
|
(6)
|
(1)
|
(4)
|
(1)
|
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
|
|
| Change in Working Capital |
(0)
|
(0)
|
2
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
(0)
|
(0)
|
(2)
|
1
|
0
|
(1)
|
1
|
1
|
1
|
2
|
1
|
1
|
3
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-8%
|
(2)
-922%
|
(6)
-147%
|
(8)
-47%
|
(11)
-36%
|
(12)
-6%
|
(13)
-6%
|
(11)
+14%
|
(15)
-33%
|
(18)
-21%
|
(17)
+4%
|
(12)
+30%
|
(13)
-8%
|
(9)
+26%
|
(9)
0%
|
(15)
-56%
|
(14)
+7%
|
(15)
-10%
|
(16)
-4%
|
(15)
+6%
|
(15)
-1%
|
(14)
+7%
|
(11)
+21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
0
|
(2)
|
0
|
|
| Other Items |
0
|
0
|
1
|
4
|
7
|
8
|
7
|
4
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
1
N/A
|
4
+327%
|
7
+87%
|
8
+6%
|
7
-12%
|
2
-74%
|
(1)
N/A
|
(3)
-124%
|
(3)
-8%
|
(2)
+29%
|
(2)
+12%
|
(1)
+29%
|
(1)
+25%
|
0
N/A
|
0
-44%
|
0
+120%
|
0
-56%
|
0
-76%
|
(2)
N/A
|
(2)
-3%
|
(2)
+8%
|
(2)
+5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1
|
10
|
10
|
10
|
8
|
51
|
52
|
52
|
41
|
(9)
|
(10)
|
(10)
|
1
|
0
|
0
|
7
|
9
|
0
|
9
|
5
|
|
| 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)
|
|
| Other |
0
|
0
|
11
|
9
|
9
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
11
N/A
|
10
-15%
|
10
+2%
|
19
+91%
|
8
-59%
|
10
+25%
|
8
-18%
|
50
+537%
|
51
+2%
|
52
+1%
|
40
-22%
|
(9)
N/A
|
(10)
-12%
|
(11)
-4%
|
0
N/A
|
0
+5%
|
0
-26%
|
7
+3 804%
|
9
+21%
|
9
0%
|
10
+22%
|
5
-54%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(2)
|
(2)
|
(3)
|
(5)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
-8%
|
10
N/A
|
8
-21%
|
9
+12%
|
15
+72%
|
3
-83%
|
(1)
N/A
|
(4)
-222%
|
33
N/A
|
31
-6%
|
35
+13%
|
25
-30%
|
(25)
N/A
|
(23)
+8%
|
(24)
-4%
|
(14)
+40%
|
(13)
+10%
|
(14)
-10%
|
(9)
+40%
|
(8)
+9%
|
(8)
-5%
|
(5)
+37%
|
(8)
-53%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-8%
|
(2)
-922%
|
(6)
-147%
|
(8)
-47%
|
(11)
-36%
|
(12)
-6%
|
(15)
-23%
|
(13)
+14%
|
(17)
-38%
|
(21)
-21%
|
(20)
+7%
|
(14)
+29%
|
(14)
-3%
|
(10)
+27%
|
(9)
+10%
|
(15)
-61%
|
(14)
+10%
|
(15)
-13%
|
(16)
-4%
|
(17)
-6%
|
(15)
+12%
|
(16)
-6%
|
(11)
+30%
|
|