
Savara Inc
NASDAQ:SVRA

Cash Flow Statement
Cash Flow Statement
Savara Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(27)
|
(29)
|
(32)
|
(35)
|
(37)
|
(40)
|
(41)
|
(24)
|
(17)
|
(36)
|
(30)
|
(49)
|
(52)
|
(30)
|
(52)
|
(52)
|
(58)
|
(62)
|
(47)
|
(57)
|
(57)
|
(78)
|
(81)
|
(69)
|
(68)
|
(50)
|
(44)
|
(46)
|
(45)
|
(43)
|
(41)
|
(39)
|
(39)
|
(38)
|
(40)
|
(43)
|
(49)
|
(55)
|
(64)
|
(75)
|
(83)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(7)
|
(7)
|
(7)
|
(7)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Stock-Based Compensation |
2
|
2
|
3
|
3
|
3
|
0
|
(0)
|
(1)
|
(2)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
3
|
4
|
4
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
4
|
6
|
7
|
8
|
|
Other Non-Cash Items |
1
|
2
|
3
|
3
|
3
|
3
|
3
|
1
|
1
|
10
|
9
|
15
|
15
|
6
|
28
|
24
|
26
|
26
|
5
|
12
|
11
|
31
|
37
|
30
|
31
|
11
|
6
|
6
|
5
|
6
|
5
|
4
|
4
|
3
|
2
|
1
|
0
|
(1)
|
1
|
2
|
3
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Change in Working Capital |
2
|
2
|
3
|
5
|
4
|
4
|
2
|
2
|
1
|
(9)
|
(6)
|
(8)
|
(10)
|
(2)
|
(4)
|
(4)
|
0
|
2
|
3
|
4
|
1
|
1
|
(4)
|
(4)
|
(1)
|
(2)
|
2
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
1
|
2
|
5
|
4
|
4
|
2
|
(2)
|
|
Cash from Operating Activities |
(23)
N/A
|
(25)
-5%
|
(26)
-4%
|
(27)
-6%
|
(30)
-11%
|
(33)
-9%
|
(37)
-12%
|
(20)
+45%
|
(15)
+26%
|
(37)
-149%
|
(29)
+23%
|
(44)
-55%
|
(50)
-12%
|
(28)
+43%
|
(35)
-24%
|
(38)
-8%
|
(38)
-1%
|
(39)
-3%
|
(40)
-3%
|
(43)
-6%
|
(46)
-6%
|
(45)
+1%
|
(47)
-5%
|
(42)
+11%
|
(37)
+11%
|
(40)
-6%
|
(36)
+9%
|
(41)
-12%
|
(43)
-5%
|
(40)
+7%
|
(39)
+3%
|
(36)
+7%
|
(35)
+2%
|
(35)
+2%
|
(38)
-10%
|
(39)
-3%
|
(44)
-13%
|
(51)
-16%
|
(60)
-17%
|
(72)
-20%
|
(81)
-13%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Items |
5
|
1
|
(2)
|
(2)
|
(1)
|
4
|
8
|
4
|
(0)
|
15
|
11
|
19
|
(15)
|
(69)
|
(59)
|
(51)
|
(53)
|
(13)
|
(15)
|
(42)
|
0
|
16
|
10
|
43
|
29
|
12
|
(67)
|
(88)
|
(69)
|
(69)
|
62
|
91
|
111
|
53
|
(7)
|
(33)
|
(123)
|
(57)
|
(40)
|
(10)
|
(51)
|
|
Cash from Investing Activities |
5
N/A
|
0
-91%
|
(3)
N/A
|
(2)
+7%
|
(1)
+70%
|
3
N/A
|
8
+144%
|
4
-50%
|
(0)
N/A
|
15
N/A
|
11
-29%
|
19
+73%
|
(15)
N/A
|
(69)
-365%
|
(60)
+14%
|
(51)
+14%
|
(54)
-4%
|
(14)
+75%
|
(16)
-15%
|
(42)
-170%
|
(0)
+100%
|
16
N/A
|
7
-58%
|
40
+498%
|
26
-34%
|
9
-65%
|
(67)
N/A
|
(88)
-32%
|
(69)
+22%
|
(69)
-1%
|
62
N/A
|
91
+46%
|
111
+22%
|
53
-52%
|
(7)
N/A
|
(33)
-368%
|
(123)
-269%
|
(57)
+54%
|
(40)
+30%
|
(10)
+76%
|
(51)
-429%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
15
|
36
|
28
|
26
|
24
|
2
|
10
|
1
|
1
|
20
|
12
|
60
|
61
|
92
|
92
|
52
|
97
|
46
|
51
|
70
|
30
|
55
|
50
|
33
|
29
|
4
|
125
|
123
|
121
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
84
|
84
|
84
|
127
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
15
|
15
|
15
|
15
|
4
|
(12)
|
(12)
|
3
|
(1)
|
14
|
14
|
(1)
|
(0)
|
9
|
9
|
9
|
9
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
14
N/A
|
34
+146%
|
26
-23%
|
24
-7%
|
37
+52%
|
17
-55%
|
24
+44%
|
15
-36%
|
5
-68%
|
8
+52%
|
0
-98%
|
62
+44 014%
|
58
-6%
|
106
+83%
|
106
+0%
|
51
-52%
|
97
+88%
|
55
-43%
|
60
+8%
|
79
+32%
|
39
-51%
|
55
+42%
|
50
-10%
|
33
-34%
|
29
-12%
|
4
-87%
|
125
+3 278%
|
123
-2%
|
121
-1%
|
121
+0%
|
0
-100%
|
0
-68%
|
0
-9%
|
0
-10%
|
0
+33%
|
0
+8%
|
75
+57 508%
|
83
+11%
|
83
+0%
|
83
0%
|
126
+53%
|
|
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)
|
0
|
|
Net Change in Cash |
(4)
N/A
|
10
N/A
|
(2)
N/A
|
(5)
-167%
|
6
N/A
|
(13)
N/A
|
(4)
+65%
|
(1)
+82%
|
(10)
-1 206%
|
(15)
-41%
|
(18)
-23%
|
36
N/A
|
(7)
N/A
|
9
N/A
|
12
+33%
|
(38)
N/A
|
5
N/A
|
2
-58%
|
4
+63%
|
(7)
N/A
|
(7)
-6%
|
26
N/A
|
9
-65%
|
30
+243%
|
17
-42%
|
(27)
N/A
|
21
N/A
|
(6)
N/A
|
9
N/A
|
11
+18%
|
23
+109%
|
55
+134%
|
75
+38%
|
18
-76%
|
(45)
N/A
|
(72)
-60%
|
(92)
-27%
|
(26)
+72%
|
(17)
+33%
|
1
N/A
|
(6)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(24)
N/A
|
(25)
-5%
|
(26)
-5%
|
(27)
-6%
|
(30)
-11%
|
(33)
-9%
|
(37)
-12%
|
(20)
+45%
|
(15)
+27%
|
(37)
-148%
|
(29)
+23%
|
(45)
-54%
|
(50)
-12%
|
(29)
+42%
|
(36)
-24%
|
(38)
-8%
|
(39)
-1%
|
(39)
-2%
|
(41)
-3%
|
(43)
-6%
|
(46)
-6%
|
(45)
+1%
|
(51)
-12%
|
(45)
+10%
|
(41)
+10%
|
(43)
-6%
|
(36)
+16%
|
(41)
-12%
|
(43)
-5%
|
(40)
+7%
|
(39)
+3%
|
(36)
+7%
|
(35)
+2%
|
(35)
+2%
|
(38)
-10%
|
(39)
-3%
|
(44)
-13%
|
(51)
-16%
|
(60)
-17%
|
(72)
-20%
|
(81)
-13%
|