ENDRA Life Sciences Inc
NASDAQ:NDRA
Cash Flow Statement
Cash Flow Statement
ENDRA Life Sciences Inc
| 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)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(9)
|
(12)
|
(10)
|
(9)
|
(8)
|
|
| 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)
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
4
|
5
|
5
|
4
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
4
|
3
|
3
|
3
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+6%
|
(1)
-61%
|
(1)
+2%
|
(2)
-14%
|
(2)
-28%
|
(2)
+4%
|
(3)
-77%
|
(6)
-67%
|
(6)
-13%
|
(7)
-15%
|
(8)
-7%
|
(8)
-1%
|
(8)
+3%
|
(9)
-13%
|
(9)
0%
|
(9)
-6%
|
(11)
-20%
|
(11)
+3%
|
(11)
-2%
|
(11)
+2%
|
(10)
+6%
|
(11)
-6%
|
(11)
-5%
|
(11)
-2%
|
(12)
-5%
|
(12)
-4%
|
(13)
-4%
|
(12)
+5%
|
(11)
+9%
|
(10)
+6%
|
(10)
+9%
|
(9)
+4%
|
(9)
+2%
|
(8)
+10%
|
(7)
+8%
|
(7)
+11%
|
(6)
+15%
|
(5)
+9%
|
|
| 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)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+23%
|
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)
-10%
|
(0)
N/A
|
(0)
+91%
|
(0)
-300%
|
(0)
-25%
|
(0)
N/A
|
(0)
+20%
|
(0)
-100%
|
(0)
-38%
|
(0)
N/A
|
(0)
-9%
|
(0)
+58%
|
(0)
-80%
|
(0)
-67%
|
(0)
-7%
|
(0)
-25%
|
(0)
+30%
|
(0)
+43%
|
(0)
+13%
|
(0)
+65%
|
(0)
+40%
|
(0)
+68%
|
(0)
-60%
|
(0)
-71%
|
(0)
+21%
|
(0)
-99%
|
(0)
+14%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
(0)
|
0
|
0
|
9
|
9
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
6
|
7
|
12
|
12
|
24
|
23
|
19
|
13
|
2
|
9
|
9
|
8
|
8
|
5
|
6
|
8
|
8
|
11
|
8
|
8
|
7
|
1
|
2
|
|
| Net Issuance of Debt |
0
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
1
+46%
|
1
+1%
|
1
+9%
|
2
+12%
|
9
+457%
|
9
-2%
|
9
N/A
|
9
-3%
|
1
-89%
|
1
N/A
|
9
+822%
|
0
N/A
|
8
N/A
|
10
+32%
|
8
-18%
|
8
+0%
|
9
+13%
|
12
+28%
|
12
-2%
|
24
+106%
|
23
-5%
|
19
-20%
|
13
-28%
|
2
-88%
|
9
+452%
|
9
-5%
|
8
-4%
|
8
-10%
|
5
-37%
|
6
+24%
|
8
+29%
|
8
+6%
|
11
+33%
|
9
-11%
|
8
-18%
|
7
-4%
|
1
-87%
|
1
+15%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-17%
|
7
+6 920%
|
7
-2%
|
5
-21%
|
3
-45%
|
(5)
N/A
|
(6)
-19%
|
1
N/A
|
1
-11%
|
0
-94%
|
2
+3 160%
|
(0)
N/A
|
(1)
-179%
|
(2)
-85%
|
2
N/A
|
1
-31%
|
14
+1 208%
|
13
-3%
|
8
-40%
|
2
-72%
|
(10)
N/A
|
(3)
+72%
|
(4)
-37%
|
(5)
-21%
|
(5)
-4%
|
(6)
-36%
|
(5)
+28%
|
(2)
+56%
|
(1)
+41%
|
2
N/A
|
1
-12%
|
0
-72%
|
1
+133%
|
(5)
N/A
|
(4)
+14%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+8%
|
(1)
-44%
|
(1)
+2%
|
(2)
-14%
|
(2)
-28%
|
(2)
+4%
|
(3)
-77%
|
(6)
-67%
|
(6)
-13%
|
(7)
-16%
|
(8)
-7%
|
(8)
-1%
|
(8)
+3%
|
(9)
-12%
|
(9)
0%
|
(9)
-6%
|
(11)
-19%
|
(11)
+3%
|
(11)
-2%
|
(11)
+1%
|
(10)
+6%
|
(11)
-6%
|
(11)
-5%
|
(11)
-2%
|
(12)
-5%
|
(12)
-4%
|
(13)
-4%
|
(12)
+5%
|
(11)
+9%
|
(11)
+6%
|
(10)
+9%
|
(9)
+4%
|
(9)
+2%
|
(8)
+10%
|
(7)
+8%
|
(7)
+12%
|
(6)
+15%
|
(5)
+9%
|
|