Flujo de Efectivo de Traws Pharma Inc (TRAW)

Flujos de efectivo operativos (método indirecto)

Flujo de efectivo por actividades operativas continuas

-22.90%-5.44M

8.80%-4.04M

-156.79%-11.48M

-119.42%-9.85M

2.62%-4.42M

-14.06%-4.43M

-14.59%-4.47M

-6.55%-4.49M

-5.75%-4.54M

8.93%-3.88M

8.60%-3.90M

2.16%-4.21M

35.38%-4.30M

22.00%-4.26M

25.96%-4.27M

19.96%-4.31M

-2.86%-6.65M

-2.01%-5.47M

-45.49%-5.76M

-9.61%-5.38M

2.09%-6.46M

0.91%-5.36M

44.63%-3.96M

-6.16%-4.91M

-19.82%-6.60M

-15.75%-5.41M

3.30%-7.15M

18.78%-4.62M

9.03%-5.51M

-7.11%-4.67M

-159.03%-7.40M

-41.79%-5.69M

-32.26%-6.06M

13.43%-4.36M

63.71%-2.86M

52.61%-4.01M

53.53%-4.58M

64.68%-5.04M

40.34%-7.87M

39.56%-8.47M

39.04%-9.85M

16.70%-14.27M

8.19%-13.19M

12.02%-14.02M

-15.89%-16.16M

---17.13M

-134.54%-14.37M

-158.73%-15.94M

-129.12%-13.95M

--41.60M

---6.16M

---6.09M

Ingresos netos por operaciones continuas

531.27%21.49M

-615.15%-29.92M

-78.84%-8.47M

-2797.48%-123.14M

13.71%-4.98M

22.80%-4.18M

12.21%-4.74M

-5.62%-4.25M

-40.10%-5.78M

-44.00%-5.42M

-56.33%-5.40M

4.89%-4.02M

12.58%-4.12M

41.45%-3.76M

44.67%-3.45M

42.79%-4.23M

7.40%-4.71M

-11.87%-6.43M

-35.82%-6.24M

-107.67%-7.39M

33.00%-5.09M

-1.70%-5.75M

14.08%-4.59M

17.59%-3.56M

-49.31%-7.60M

8.96%-5.65M

23.16%-5.35M

-67.22%-4.32M

38.98%-5.09M

-13.95%-6.21M

-335.27%-6.96M

51.98%-2.58M

-15.21%-8.34M

-270.65%-5.45M

72.77%-1.60M

40.04%-5.38M

41.46%-7.24M

123.84%3.19M

60.60%-5.87M

46.51%-8.97M

33.92%-12.37M

8.45%-13.39M

27.36%-14.91M

-33.58%-16.78M

-26.08%-18.72M

---14.63M

-1330.03%-20.52M

-69.39%-12.56M

-37.47%-14.85M

---1.44M

---7.42M

---10.80M

Pérdidas de ganancias operativas

-75.00%1.00K

-50.00%2.00K

-60.00%2.00K

0.00%4.00K

33.33%4.00K

0.00%4.00K

66.67%5.00K

0.00%4.00K

0.00%3.00K

0.00%4.00K

0.00%3.00K

0.00%4.00K

0.00%3.00K

0.00%4.00K

-25.00%3.00K

100.00%4.00K

0.00%3.00K

33.33%4.00K

--2.00K

-62.50%3.00K

-72.73%3.00K

-78.57%3.00K

-100.00%0.00

-50.00%8.00K

-42.11%11.00K

-36.36%14.00K

-41.67%14.00K

-30.43%16.00K

-20.83%19.00K

-8.33%22.00K

0.00%24.00K

-4.17%23.00K

-4.00%24.00K

-11.11%24.00K

-7.69%24.00K

-66.67%24.00K

-74.49%25.00K

-72.16%27.00K

-73.47%26.00K

-48.94%72.00K

-18.33%98.00K

-18.49%97.00K

-10.09%98.00K

43.88%141.00K

--120.00K

58.67%119.00K

39.74%109.00K

24.05%98.00K

--75.00K

--78.00K

--79.00K

Otros artículos no monetarios

----

--0.00

--117.46M

----

--0.00

----

100.00%0.00

1000.00%22.00K

100.00%0.00

75.00%-1.00K

---2.00K

--2.00K

---5.00K

---4.00K

----

--8.19M

----

Cambio en el capital de trabajo

-359.46%-576.00K

290.38%1.11M

-3422.11%-3.35M

-781.43%-4.56M

-75.14%222.00K

-148.42%-582.00K

-107.98%-95.00K

-18.85%-517.00K

288.79%893.00K

256.92%1.20M

349.48%1.19M

-251.57%-435.00K

82.06%-473.00K

-206.69%-766.00K

-208.41%-477.00K

-84.60%287.00K

-72.35%-2.64M

166.91%718.00K

-54.21%440.00K

226.72%1.86M

-1679.07%-1.53M

40.84%269.00K

148.39%961.00K

-333.86%-1.47M

-186.87%-86.00K

-81.81%191.00K

-80.55%-1.99M

710.68%629.00K

-61.18%99.00K

-29.58%1.05M

-229.56%-1.10M

-113.94%-103.00K

-65.45%255.00K

116.45%1.49M

130.15%849.00K

311.75%739.00K

-30.25%738.00K

-399.23%-9.07M

-8382.35%-2.82M

-125.85%-349.00K

-4.08%1.06M

50.01%-1.82M

-98.22%34.00K

134.95%1.35M

166.73%1.10M

---3.63M

-92.08%1.91M

-286.17%-3.86M

-204.22%-1.65M

--24.05M

--2.08M

--1.59M

-Cambio en cuentas por cobrar

--111.00K

--356.00K

-210200.00%-2.10M

----

100.00%0.00

---1.00K

100.00%0.00

1100.00%12.00K

-200.00%-1.00K

100.00%0.00

-109.09%-1.00K

200.00%1.00K

-88.89%1.00K

60.00%-2.00K

175.00%11.00K

-101.89%-1.00K

112.00%9.00K

-100.30%-5.00K

100.24%4.00K

--53.00K

-581.82%-75.00K

3422.92%1.69M

-514.57%-1.68M

100.00%0.00

-450.00%-11.00K

-72.73%48.00K

478.50%405.00K

-340.00%-418.00K

-100.23%-2.00K

-85.84%176.00K

86.26%-107.00K

-169.85%-95.00K

2716.13%873.00K

188.60%1.24M

---779.00K

--136.00K

--31.00K

---1.40M

----

--0.00

-100.00%0.00

100.00%0.00

-100.00%0.00

--59.00K

---41.00K

--60.00K

-Cambio en gastos prepago

918.42%774.00K

-533.33%-456.00K

135.89%375.00K

-122.45%-22.00K

131.54%76.00K

-113.11%-72.00K

-388.67%-1.04M

111.02%98.00K

3.98%-241.00K

62.91%549.00K

602.78%362.00K

-692.67%-889.00K

-318.26%-251.00K

862.86%337.00K

-94.59%-72.00K

100.00%150.00K

179.31%115.00K

-88.64%35.00K

70.40%-37.00K

202.74%75.00K

---145.00K

581.25%308.00K

17.22%-125.00K

-127.14%-73.00K

-100.00%0.00

-135.56%-64.00K

47.75%-151.00K

96.35%269.00K

-99.19%6.00K

142.86%180.00K

-49.74%-289.00K

-23.03%137.00K

8.98%740.00K

-708.70%-420.00K

-777.27%-193.00K

-70.03%178.00K

14.50%679.00K

-93.61%69.00K

97.68%-22.00K

-44.49%594.00K

4335.71%593.00K

15.02%1.08M

-275.05%-947.00K

133.43%1.07M

98.51%-14.00K

--939.00K

246.22%541.00K

-15142.86%-3.20M

-575.25%-941.00K

---370.00K

---21.00K

--198.00K

-Cambio en otros activos corrientes

---197.00K

----

100.00%0.00

-92.97%9.00K

----

---138.00K

--128.00K

--10.00K

----

99.27%-1.00K

----

---137.00K

----

--0.00

-100.00%0.00

--0.00

--75.00K

----

--0.00

----

---15.00K

----

-Cambio en otros pasivos corrientes

-1.79%-57.00K

0.00%-56.00K

0.00%-57.00K

0.00%-56.00K

0.00%-57.00K

0.00%-56.00K

0.00%-57.00K

0.00%-56.00K

1.75%-56.00K

0.00%-57.00K

-1.79%-57.00K

0.00%-56.00K

0.00%-57.00K

0.00%-56.00K

1.75%-56.00K

0.00%-57.00K

50.00%-57.00K

50.44%-56.00K

50.00%-57.00K

-0.88%-114.00K

0.88%-113.00K

-0.88%-114.00K

0.00%-114.00K

0.88%-113.00K

-0.88%-114.00K

0.88%-113.00K

98.60%-114.00K

-0.88%-114.00K

0.88%-113.00K

0.87%-114.00K

-7080.53%-8.11M

1.74%-113.00K

0.00%-114.00K

74.44%-115.00K

93.99%-113.00K

89.63%-115.00K

81.25%-114.00K

58.02%-450.00K

---1.88M

-114.33%-1.11M

-125.27%-608.00K

-213.20%-1.07M

--7.74M

--2.41M

--947.00K

Efectivo de actividades de inversión no recurrentes

Efectivo de actividades operativas

-22.90%-5.44M

8.80%-4.04M

-156.79%-11.48M

-119.42%-9.85M

2.62%-4.42M

-14.06%-4.43M

-14.59%-4.47M

-6.55%-4.49M

-5.75%-4.54M

8.93%-3.88M

8.60%-3.90M

2.16%-4.21M

35.38%-4.30M

22.00%-4.26M

25.96%-4.27M

19.96%-4.31M

-2.86%-6.65M

-2.01%-5.47M

-45.49%-5.76M

-9.61%-5.38M

2.09%-6.46M

0.91%-5.36M

44.63%-3.96M

-6.16%-4.91M

-19.82%-6.60M

-15.75%-5.41M

3.30%-7.15M

18.78%-4.62M

9.03%-5.51M

-7.11%-4.67M

-159.03%-7.40M

-41.79%-5.69M

-32.26%-6.06M

13.43%-4.36M

63.71%-2.86M

52.61%-4.01M

53.53%-4.58M

64.68%-5.04M

40.34%-7.87M

39.56%-8.47M

39.04%-9.85M

16.70%-14.27M

8.19%-13.19M

12.02%-14.02M

-15.89%-16.16M

---17.13M

-134.54%-14.37M

-158.73%-15.94M

-129.12%-13.95M

--41.60M

---6.16M

---6.09M

Flujo de efectivo por actividades de inversión

Efectivo neto de actividades de inversión continuadas

----

--0.00

--14.00K

----

--0.00

-100.00%0.00

----

--0.00

-100.00%0.00

--15.00K

----

--56.00K

----

--0.00

-100.00%0.00

--0.00

-100.00%0.00

-93.62%6.00K

-100.00%0.00

-20.63%150.00K

-74.65%72.00K

--94.00K

-66.40%42.00K

9350.00%189.00K

7000.00%284.00K

--125.00K

--2.00K

--4.00K

Gastos de capital

----

--0.00

--14.00K

----

--0.00

-100.00%0.00

----

--0.00

-100.00%0.00

--15.00K

----

--56.00K

----

--0.00

-100.00%0.00

--0.00

-100.00%0.00

-93.62%6.00K

-100.00%0.00

-20.63%150.00K

-74.65%72.00K

--94.00K

-66.40%42.00K

9350.00%189.00K

7000.00%284.00K

--125.00K

--2.00K

--4.00K

Flujo de efectivo neto por disposición de activos fijos

----

--0.00

--14.00K

----

--0.00

-100.00%0.00

----

--0.00

-100.00%0.00

--15.00K

----

--56.00K

----

--0.00

-100.00%0.00

--0.00

-100.00%0.00

-93.62%6.00K

-100.00%0.00

-20.63%150.00K

-74.65%72.00K

--94.00K

-66.40%42.00K

9350.00%189.00K

7000.00%284.00K

--125.00K

--2.00K

--4.00K

Flujo de efectivo neto de transacciones comerciales

----

--0.00

---3.65M

----

Flujo de efectivo neto de productos de inversión

----

-100.00%0.00

--0.00

-100.00%0.00

--15.00M

100.00%0.00

--15.00M

--10.00M

--0.00

---39.99M

----

Flujo de efectivo neto de otras actividades de inversión

----

--0.00

----

--1.00K

----

--0.00

----

--0.00

----

--0.00

----

Efectivo de actividades de inversión no corrientes

Flujo de efectivo neto de actividades de inversión

----

--0.00

100.00%0.00

---3.65M

----

--0.00

---14.00K

----

--0.00

100.00%0.00

----

-100.00%0.00

100.00%0.00

---15.00K

----

--1.00K

---56.00K

--0.00

----

--0.00

-100.00%0.00

--0.00

-100.00%0.00

16051.06%14.99M

100.00%0.00

7957.14%14.85M

3595.77%9.93M

---94.00K

-31925.60%-40.03M

-9350.00%-189.00K

-7000.00%-284.00K

---125.00K

---2.00K

---4.00K

Flujo de efectivo de financiación

Flujo de efectivo de actividades de financiación continuadas

--13.00K

--19.98M

--0.00

--14.00M

----

100.00%0.00

-100.00%0.00

-112.54%-35.00K

633.77%19.94M

-99.56%7.00K

141.18%35.64M

-98.80%279.00K

-8.45%2.72M

304.35%1.58M

44684.85%14.78M

--23.25M

--2.97M

-98.55%391.00K

-99.62%33.00K

-100.00%0.00

--0.00

410.06%26.92M

21752.50%8.74M

104400.00%1.04M

-100.00%0.00

527600.00%5.28M

-97.51%40.00K

-100.04%-1.00K

235.47%15.81M

-99.04%1.00K

--1.61M

413.79%2.65M

9328.00%4.71M

131.11%104.00K

-100.00%0.00

-14.45%515.00K

-99.94%50.00K

--45.00K

14116.67%853.00K

--602.00K

24.48%79.86M

-100.00%0.00

-99.84%6.00K

--64.15M

--8.43M

--3.64M

Flujo de efectivo neto por emisión/amortización de deuda

----

--0.00

----

-100.00%0.00

--16.34M

--6.69M

--2.80M

Flujo de efectivo neto por emisión/recompra de acciones ordinarias

--122.00K

--19.98M

--0.00

--14.00M

----

--0.00

-100.00%0.00

--0.00

-100.00%0.00

--19.94M

--0.00

287.85%35.15M

-99.99%1.00K

-100.00%0.00

--9.06M

--18.40M

--2.97M

-98.52%391.00K

-100.00%0.00

--0.00

399.20%26.34M

21712.50%8.72M

--1.04M

-100.00%0.00

--5.28M

-97.51%40.00K

----

235.47%15.81M

----

--1.61M

--2.65M

--4.71M

--104.00K

----

--0.00

-100.00%0.00

----

--0.00

--79.81M

----

Flujo de efectivo neto por emisión/recompra de acciones preferentes

----

--0.00

----

-100.00%0.00

--47.80M

--0.00

--400.00K

Procedimientos de la opción de stock ejercida por los empleados

----

--0.00

-100.00%0.00

--0.00

--7.00K

--17.00K

----

--0.00

----

--0.00

----

--0.00

--3.00K

----

-100.00%0.00

----

-85.85%15.00K

11.11%50.00K

--45.00K

14116.67%853.00K

--106.00K

181.25%45.00K

--0.00

-33.33%6.00K

--16.00K

--0.00

--9.00K

Procedimientos de emisión de órdenes

--14.00K

----

-100.00%0.00

--0.00

-100.00%0.00

-94.60%15.00K

-100.00%0.00

-91.60%480.00K

-94.28%278.00K

--2.72M

--1.58M

17224.24%5.72M

--4.86M

--0.00

-100.00%0.00

106.25%33.00K

----

--0.00

--573.00K

--16.00K

----

Flujo de efectivo neto de otras actividades de financiación

---123.00K

----

---50.00K

----

---1.00K

----

---2.00K

----

--0.00

0.81%500.00K

----

--496.00K

----

-100.00%0.00

--0.00

--1.74M

--428.00K

Efectivo neto de actividades de financiación no recurrentes

Efectivo neto de actividades de financiación

--13.00K

--19.98M

--0.00

--14.00M

----

100.00%0.00

-100.00%0.00

-112.54%-35.00K

633.77%19.94M

-99.56%7.00K

141.18%35.64M

-98.80%279.00K

-8.45%2.72M

304.35%1.58M

44684.85%14.78M

--23.25M

--2.97M

-98.55%391.00K

-99.62%33.00K

-100.00%0.00

--0.00

410.06%26.92M

21752.50%8.74M

104400.00%1.04M

-100.00%0.00

527600.00%5.28M

-97.51%40.00K

-100.04%-1.00K

235.47%15.81M

-99.04%1.00K

--1.61M

413.79%2.65M

9328.00%4.71M

131.11%104.00K

-100.00%0.00

-14.45%515.00K

-99.94%50.00K

--45.00K

14116.67%853.00K

--602.00K

24.48%79.86M

-100.00%0.00

-99.84%6.00K

--64.15M

--8.43M

--3.64M

Flujo de efectivo neto

Saldo de efectivo inicial

2.48%21.34M

-78.57%5.41M

-43.20%16.89M

-52.10%16.39M

-46.28%20.82M

-40.76%25.24M

-36.11%29.73M

-32.59%34.22M

-29.62%38.76M

-28.23%42.61M

6.46%46.53M

5.75%50.77M

189.46%55.07M

145.38%59.38M

60.53%43.71M

54.68%48.01M

-16.29%19.02M

401.93%24.20M

362.90%27.23M

198.54%31.04M

33.92%22.73M

-78.46%4.82M

-80.09%5.88M

43.12%10.40M

321.72%16.97M

192.60%22.38M

97.08%29.54M

-52.80%7.26M

-81.20%4.02M

-70.32%7.65M

16.94%14.99M

-8.59%15.39M

8.09%21.40M

16.13%25.78M

-49.45%12.82M

-50.04%16.84M

-54.57%19.80M

-47.58%22.20M

-54.31%25.36M

-38.31%33.70M

-27.37%43.58M

-44.72%42.35M

8.44%55.50M

-18.84%54.62M

-26.39%60.01M

--76.61M

1929.38%51.18M

25987.98%67.31M

2905.05%81.53M

--2.52M

--258.00K

--2.71M

Cambios en el flujo de efectivo del período actual

-21.89%-5.40M

460.12%15.93M

-155.88%-11.48M

111.04%496.00K

2.34%-4.43M

-14.70%-4.42M

-14.41%-4.49M

-6.07%-4.49M

-5.44%-4.54M

10.49%-3.86M

-125.02%-3.92M

1.44%-4.23M

-114.85%-4.30M

16.72%-4.31M

617.13%15.67M

-12.82%-4.30M

248.74%28.98M

-128.89%-5.17M

-185.58%-3.03M

15.64%-3.81M

226.41%8.31M

430.72%17.91M

85.17%-1.06M

-120.26%-4.51M

-302.90%-6.57M

-49.31%-5.41M

3.15%-7.16M

5669.00%22.28M

153.90%3.24M

17.18%-3.63M

-157.01%-7.39M

90.04%-400.00K

-102.80%-6.01M

-82.57%-4.38M

510.00%12.96M

51.83%-4.02M

70.01%-2.96M

-294.33%-2.40M

75.96%-3.16M

-1053.14%-8.34M

-83.55%-9.88M

107.43%1.23M

-151.71%-13.15M

105.43%875.00K

62.13%-5.38M

---16.60M

-75.92%25.43M

-812.28%-16.13M

-479.23%-14.22M

--105.63M

--2.26M

---2.46M

Efecto de los cambios del tipo de cambio

428.57%23.00K

-228.57%-9.00K

100.00%0.00

-200.00%-3.00K

-216.67%-7.00K

-75.00%7.00K

90.00%-2.00K

95.00%-1.00K

185.71%6.00K

450.00%28.00K

-150.00%-20.00K

-600.00%-20.00K

56.25%-7.00K

-150.00%-8.00K

-153.33%-8.00K

-42.86%4.00K

-166.67%-16.00K

77.78%16.00K

215.38%15.00K

75.00%7.00K

0.00%-6.00K

280.00%9.00K

-550.00%-13.00K

125.00%4.00K

-175.00%-6.00K

-225.00%-5.00K

-122.22%-2.00K

-200.00%-16.00K

60.00%8.00K

128.57%4.00K

350.00%9.00K

633.33%16.00K

-16.67%5.00K

-250.00%-14.00K

150.00%2.00K

-110.34%-3.00K

120.00%6.00K

20.00%-4.00K

50.00%-4.00K

--29.00K

-2900.00%-30.00K

-126.32%-5.00K

65.22%-8.00K

100.00%0.00

-114.29%-1.00K

--19.00K

---23.00K

---2.00K

--7.00K

--0.00

Saldo de efectivo final

-2.76%15.94M

2.48%21.34M

-78.57%5.41M

-43.20%16.89M

-52.10%16.39M

-46.28%20.82M

-40.76%25.24M

-36.11%29.73M

-32.59%34.22M

-29.62%38.76M

-28.23%42.61M

6.46%46.53M

5.75%50.77M

189.46%55.07M

145.38%59.38M

60.53%43.71M

54.68%48.01M

-16.29%19.02M

401.93%24.20M

362.90%27.23M

198.54%31.04M

33.92%22.73M

-78.46%4.82M

-80.09%5.88M

43.12%10.40M

321.72%16.97M

194.53%22.38M

97.08%29.54M

-52.80%7.26M

-81.20%4.02M

-70.52%7.60M

16.94%14.99M

-8.59%15.39M

8.09%21.40M

16.13%25.78M

-49.45%12.82M

-50.04%16.84M

-54.57%19.80M

-47.58%22.20M

-54.31%25.36M

-38.31%33.70M

-27.37%43.58M

-44.72%42.35M

8.44%55.50M

-18.84%54.62M

--60.01M

-29.16%76.61M

1929.38%51.18M

25987.98%67.31M

--108.15M

--2.52M

--258.00K

Flujo de caja libre

----

8.80%-4.04M

-155.99%-11.48M

---9.85M

----

---4.43M

---4.48M

----

22.00%-4.26M

25.96%-4.27M

20.18%-4.31M

----

-2.01%-5.47M

-43.47%-5.76M

-9.92%-5.40M

----

0.91%-5.36M

43.85%-4.02M

---4.91M

-19.82%-6.60M

-15.75%-5.41M

3.30%-7.15M

----

9.03%-5.51M

-7.11%-4.67M

-159.03%-7.40M

-41.79%-5.69M

-32.26%-6.06M

13.43%-4.36M

63.71%-2.86M

52.61%-4.01M

53.53%-4.58M

64.70%-5.04M

40.34%-7.87M

40.20%-8.47M

39.31%-9.85M

17.12%-14.28M

8.46%-13.19M

12.12%-14.17M

-14.08%-16.24M

---17.22M

-134.75%-14.41M

-161.71%-16.12M

-133.63%-14.23M

--41.48M

---6.16M

---6.09M

Unidad monetaria

USD

Opiniones de evaluación

--

Traws Pharma Inc

1.520USD

Traws Pharma Inc

1.520

Descripción general

Compañía

Finanzas

Informes

Cuenta de resultados

Balance general

Estado de flujo de efectivo