Benitec Biopharma Inc (BNTC) Cash Flow

Operating cash flows (indirect method)

Cash flow from continuing operating activities

49.97%-3.09M

-43.58%-7.70M

-0.20%-4.59M

19.58%-3.29M

-53.09%-6.17M

8.18%-5.37M

-13.15%-4.58M

15.65%-4.09M

-17.74%-4.03M

-74.73%-5.84M

5.45%-4.04M

5.86%-4.86M

-72.05%-3.42M

-0.54%-3.34M

-81.27%-4.28M

-63.97%-5.16M

-158.65%-1.99M

-8.13%-3.33M

-333.03%-2.36M

---3.15M

---769.00K

---3.08M

---545.00K

88.26%-264.80K

184.31%4.51M

-45.89%-2.41M

-87.40%202.66K

-20.24%-3.28M

-3999.69%-2.25M

40.93%-2.05M

13.68%-5.35M

-26.43%-1.65M

--1.61M

---2.73M

98.69%-55.00K

33.16%-3.47M

40.78%-6.20M

---1.31M

-9.33%-4.19M

---5.20M

-146.31%-10.47M

-32.60%-3.84M

24.41%-4.25M

-234.47%-2.89M

-205.54%-5.62M

46.65%-864.85K

-7.83%-1.84M

---1.62M

---1.71M

Net income from continuing operations

-118.60%-9.35M

-8.22%-7.36M

15.03%-5.06M

-1.27%-4.72M

2.68%-4.28M

-25.63%-6.80M

-16.91%-5.95M

8.01%-4.66M

-34.30%-4.40M

-12.21%-5.41M

-0.95%-5.09M

-26.58%-5.07M

16.24%-3.27M

-48.28%-4.82M

-85.61%-5.04M

-36.39%-4.00M

-85.97%-3.91M

-55.60%-3.25M

-136.97%-2.72M

---2.94M

---2.10M

---2.09M

---1.15M

----

Operating gains losses

17.78%106.00K

1.25%81.00K

10.98%91.00K

8.33%91.00K

-3.23%90.00K

-21.57%80.00K

-19.61%82.00K

33.33%84.00K

-18.42%93.00K

-9.73%102.00K

0.00%102.00K

-38.24%63.00K

-0.87%114.00K

-1.74%113.00K

10.87%102.00K

18.60%102.00K

21.05%115.00K

19.79%115.00K

-5.15%92.00K

--86.00K

--95.00K

--96.00K

--97.00K

----

Other non-cash items

--0.00

---764.00K

----

Change in working capital

264.21%3.56M

-148.13%-606.00K

-104.40%-53.00K

147.75%882.00K

-1185.50%-2.17M

357.46%1.26M

86.09%1.20M

1973.68%356.00K

143.57%200.00K

-144.33%-489.00K

57.04%647.00K

98.75%-19.00K

-129.31%-459.00K

508.52%1.10M

80.70%412.00K

-329.46%-1.52M

36.17%1.57M

75.91%-270.00K

-49.33%228.00K

---353.00K

--1.15M

---1.12M

--450.00K

----

-Change in receivables

--0.00

--226.00K

---176.00K

--0.00

----

100.00%0.00

-100.00%0.00

---50.00K

----

-757.14%-46.00K

771.43%47.00K

-100.00%0.00

107.14%7.00K

-100.75%-7.00K

-99.83%1.00K

-97.23%27.00K

---98.00K

--928.00K

--592.00K

--974.00K

----

-Change in prepaid expenses

-108.78%-18.00K

-52.55%65.00K

-85.90%100.00K

-1.50%-406.00K

151.00%205.00K

-18.45%137.00K

222.27%709.00K

26.87%-400.00K

-389.21%-402.00K

-42.27%168.00K

22.91%220.00K

-43.57%-547.00K

395.74%139.00K

482.00%291.00K

-52.14%179.00K

1.80%-381.00K

-158.02%-47.00K

117.86%50.00K

187.69%374.00K

---388.00K

--81.00K

---280.00K

--130.00K

----

Cash from non-recurring investing activities

Cash from operating activities

49.97%-3.09M

-43.58%-7.70M

-0.20%-4.59M

19.58%-3.29M

-53.09%-6.17M

8.18%-5.37M

-13.15%-4.58M

15.65%-4.09M

-17.74%-4.03M

-74.73%-5.84M

5.45%-4.04M

5.86%-4.86M

-72.05%-3.42M

-0.54%-3.34M

-81.27%-4.28M

-63.97%-5.16M

-158.65%-1.99M

-8.13%-3.33M

-333.03%-2.36M

---3.15M

---769.00K

---3.08M

---545.00K

88.26%-264.80K

184.31%4.51M

-45.89%-2.41M

-87.40%202.66K

-20.24%-3.28M

-3999.69%-2.25M

40.93%-2.05M

13.68%-5.35M

-26.43%-1.65M

--1.61M

---2.73M

98.69%-55.00K

33.16%-3.47M

40.78%-6.20M

---1.31M

-9.33%-4.19M

---5.20M

-146.31%-10.47M

-32.60%-3.84M

24.41%-4.25M

-234.47%-2.89M

-205.54%-5.62M

46.65%-864.85K

-7.83%-1.84M

---1.62M

---1.71M

Investing cash flow

Net cash from continuing investing activities

--6.00K

--12.00K

----

-100.00%0.00

----

-92.31%1.00K

----

109.22%13.00K

-100.00%0.00

-1184.62%-141.00K

--15.00K

112.20%174.00K

17400.00%173.00K

--13.00K

--0.00

--82.00K

---1.00K

24082.47%372.83K

-50.59%30.40K

-89.66%3.03K

-118.88%-1.57K

-64.24%29.98K

-95.91%1.54K

362.99%31.56K

-32.47%61.53K

-71.11%29.28K

--8.32K

--83.84K

-81.04%37.67K

-83.51%6.82K

77.65%91.11K

--101.37K

129.54%198.64K

--41.35K

-85.35%51.29K

192.59%86.54K

--349.99K

289.88%29.58K

-100.00%0.00

--7.59K

-86.45%2.49K

--0.00

--18.38K

Capital expenditures

--6.00K

--12.00K

----

-100.00%0.00

----

-92.31%1.00K

----

--13.00K

-100.00%0.00

----

--15.00K

112.20%174.00K

--173.00K

--13.00K

--0.00

--82.00K

--0.00

12128.64%377.07K

-50.59%30.40K

-84.49%4.54K

----

-64.24%29.98K

-91.81%3.08K

362.99%31.56K

-32.47%61.53K

-71.11%29.28K

--8.32K

--83.84K

-81.04%37.67K

-83.51%6.82K

77.65%91.11K

--101.37K

129.54%198.64K

--41.35K

-85.35%51.29K

192.59%86.54K

--349.99K

289.88%29.58K

-100.00%0.00

--7.59K

-86.45%2.49K

--0.00

--18.38K

Net cash flow from disposal of fixed assets

--6.00K

--12.00K

----

-100.00%0.00

----

-92.31%1.00K

----

109.22%13.00K

-100.00%0.00

-1184.62%-141.00K

--15.00K

112.20%174.00K

17400.00%173.00K

--13.00K

--0.00

--82.00K

---1.00K

24082.47%372.83K

-50.59%30.40K

-89.66%3.03K

-118.88%-1.57K

-64.24%29.98K

-95.91%1.54K

362.99%31.56K

-32.47%61.53K

-71.11%29.28K

--8.32K

--83.84K

-81.04%37.67K

-83.51%6.82K

77.65%91.11K

--101.37K

129.54%198.64K

--41.35K

-85.35%51.29K

192.59%86.54K

--349.99K

289.88%29.58K

-100.00%0.00

--7.59K

-86.45%2.49K

--0.00

--18.38K

Net cash flow from business transactions

----

-100.00%0.00

100.00%0.00

--114.93K

---80.07K

--0.00

Net cash flow from investment products

----

--0.00

-100.00%0.00

--0.00

100.00%0.00

-100.00%0.00

100.00%0.00

--12.01K

--0.00

---74.86K

-99.18%12.05K

---35.60K

92.34%-110.69K

----

--1.47M

--0.00

---1.44M

----

Net cash flow from other investing activities

----

-100.00%0.00

100.00%0.00

--28.76K

--0.00

---79.95K

--29.29K

----

---81.00K

----

--70.71K

----

Cash from non-current investing activities

Net cash flow from investing activities

96.65%-6.00K

---12.00K

----

100.00%0.00

---179.00K

--0.00

92.31%-1.00K

----

--0.00

-109.22%-13.00K

100.00%0.00

1184.62%141.00K

---15.00K

-112.20%-174.00K

-17400.00%-173.00K

---13.00K

--0.00

---82.00K

--1.00K

-1443.47%-372.83K

78.67%-30.40K

248.99%25.73K

118.88%1.57K

30.73%-109.94K

208.34%27.75K

25.59%-31.56K

29.37%-142.53K

82.96%-17.27K

---8.32K

---158.70K

-102.02%-25.62K

-2.59%-42.42K

86.51%-201.80K

---101.37K

1564.46%1.27M

---41.35K

-327.45%-1.50M

-192.59%-86.54K

---349.99K

-127.55%-29.58K

100.00%0.00

51.82%107.35K

-349.15%-82.56K

--70.71K

---18.38K

Financing cash flow

Cash flow from continuous financing activities

--28.41M

45725.64%17.87M

-22.44%21.66M

--40.07M

--0.00

--39.00K

74.33%27.92M

--0.00

--16.02M

-100.00%0.00

----

--12.67M

--3.00K

--9.85M

-100.00%0.00

--0.00

--1.77M

-100.00%0.00

--0.00

857496.52%6.44M

-100.00%0.00

60.18%6.56M

--0.00

-100.00%0.00

---750.80

--4.11M

--1.88M

--4.09M

-100.00%0.00

-85.09%1.89M

--0.00

100.00%0.00

--12.67M

5432.03%12.65M

-100.60%-160.79K

-97.44%228.65K

2338.41%26.84M

--8.93M

--1.10M

100.00%0.00

--0.00

---416.19K

Net cash flow from debt Issuance/repayment

----

--0.00

100.00%0.00

--0.00

---621.32K

Net cash flow from common stock issuance/repurchase

----

45730.77%17.87M

-29.88%21.66M

--43.00M

--0.00

--39.00K

72.69%30.88M

--0.00

--17.88M

-100.00%0.00

----

--14.25M

--3.00K

--11.49M

-100.00%0.00

--0.00

--2.25M

-100.00%0.00

--0.00

888842.91%6.67M

-100.00%0.00

65.58%6.80M

----

-100.00%0.00

--750.80

--4.12M

--1.96M

--4.11M

-100.00%0.00

-85.96%1.97M

--0.00

-100.00%0.00

--14.12M

6048.74%14.06M

-99.63%99.61K

-97.44%228.65K

2338.41%26.84M

--8.93M

--1.10M

-100.00%0.00

--0.00

--205.12K

Proceeds from issuance of warrants

--39.73M

----

Net cash flow from other financing activities

---11.31M

---2.00K

100.00%0.00

---2.93M

--0.00

-58.59%-2.96M

--0.00

---1.87M

----

--0.00

----

---1.58M

--0.00

---1.64M

100.00%0.00

----

--0.00

---480.00K

100.00%0.00

--0.00

-15673.19%-236.85K

100.00%0.00

-1901.58%-241.28K

--0.00

100.00%0.00

---1.50K

---10.59K

---87.59K

---12.05K

100.00%0.00

93.75%-88.10K

--0.00

100.00%0.00

---1.45M

---1.41M

---260.40K

----

Net cash from non-recurrent financing activities

Net cash from financing activities

--28.41M

45725.64%17.87M

-22.44%21.66M

--40.07M

--0.00

--39.00K

74.33%27.92M

--0.00

--16.02M

-100.00%0.00

----

--12.67M

--3.00K

--9.85M

-100.00%0.00

--0.00

--1.77M

-100.00%0.00

--0.00

857496.52%6.44M

-100.00%0.00

60.18%6.56M

--0.00

-100.00%0.00

---750.80

--4.11M

--1.88M

--4.09M

-100.00%0.00

-85.09%1.89M

--0.00

100.00%0.00

--12.67M

5432.03%12.65M

-100.60%-160.79K

-97.44%228.65K

2338.41%26.84M

--8.93M

--1.10M

100.00%0.00

--0.00

---416.19K

Net cash flow

Beginning cash balance

284.27%78.34M

162.41%67.91M

1945.34%50.93M

115.63%14.16M

93.23%20.39M

56.38%25.88M

-38.91%2.49M

-24.06%6.56M

-14.42%10.55M

5.21%16.55M

-79.38%4.08M

-27.89%8.64M

-12.00%12.33M

111.10%15.73M

101.70%19.77M

5.16%11.99M

1.62%14.01M

-55.20%7.45M

-37.64%9.80M

--11.40M

--13.79M

--16.63M

--15.72M

114.09%16.28M

-16.35%11.34M

-48.28%7.80M

-15.77%7.89M

18.66%11.47M

-19.41%7.60M

-2.46%13.61M

3.05%13.55M

1.80%15.08M

--9.36M

--9.66M

-44.37%9.43M

-8.73%13.95M

-17.02%13.15M

--14.81M

-17.95%16.96M

--15.29M

-38.12%15.85M

322.79%20.67M

1710.50%25.61M

340.68%4.89M

-55.74%1.41M

-76.31%1.11M

-53.02%3.20M

--4.68M

--6.80M

Current period cash flow changes

505.99%25.30M

290.20%10.44M

-27.41%16.98M

1002.40%36.77M

-56.35%-6.23M

8.46%-5.49M

87.53%23.39M

10.81%-4.08M

-7.76%-3.99M

-76.46%-6.00M

408.54%12.47M

-158.72%-4.57M

-82.94%-3.70M

-151.80%-3.40M

-71.93%-4.04M

586.62%7.78M

15.26%-2.02M

330.58%6.56M

-357.50%-2.35M

---1.60M

---2.39M

---2.84M

--913.00K

-112.21%-547.24K

192.89%5.14M

349.72%4.20M

-96.26%207.37K

-306.02%-3.40M

16.62%4.48M

42.36%-2.11M

-23.37%-5.53M

-36.91%-1.68M

--5.55M

---838.44K

215.67%3.84M

-147.63%-3.66M

-736.11%-4.48M

---1.23M

15.70%-3.32M

--7.69M

117.53%705.04K

-116.48%-3.94M

-221.46%-4.02M

6229.87%23.92M

271.28%3.31M

124.42%377.90K

9.73%-1.93M

---1.55M

---2.14M

Effect of exchange rate changes

-118.26%-21.00K

273.62%283.00K

-306.67%-93.00K

-123.81%-5.00K

167.44%115.00K

-6.54%-163.00K

-91.02%45.00K

-92.98%21.00K

115.52%43.00K

-183.33%-153.00K

112.29%501.00K

131.78%299.00K

-1219.05%-277.00K

-125.84%-54.00K

29.67%236.00K

-91.73%129.00K

98.70%-21.00K

-33.23%209.00K

158.15%182.00K

--1.56M

---1.62M

--313.00K

---313.00K

-40.18%90.38K

1728.07%659.36K

1238.30%145.29K

101.99%3.14K

-107.05%-12.30K

188.74%151.09K

80.77%-28.41K

-241.54%-40.50K

-107.13%-12.76K

---158.06K

--174.43K

57.06%-170.27K

-157.04%-147.71K

65.04%28.61K

--178.89K

-380.10%-396.55K

--258.96K

-95.02%17.34K

17544.77%141.58K

20070.52%347.88K

-97.68%802.37

84.33%-1.74K

1026.86%34.60K

-1030.90%-11.12K

--3.07K

---983.21

Ending cash balance

632.17%103.65M

284.27%78.34M

162.41%67.91M

1945.34%50.93M

115.63%14.16M

93.23%20.39M

56.38%25.88M

-38.91%2.49M

-23.93%6.56M

-14.42%10.55M

5.21%16.55M

-79.38%4.08M

-28.01%8.63M

-12.00%12.33M

111.10%15.73M

101.70%19.77M

5.16%11.99M

1.62%14.01M

-55.20%7.45M

--9.80M

--11.40M

--13.79M

--16.63M

32.14%15.73M

103.98%16.34M

-10.85%11.91M

-45.94%8.09M

-9.52%8.01M

-10.85%11.91M

12.31%11.51M

-9.52%8.01M

-1.67%13.35M

--14.96M

--8.86M

-1.67%13.35M

-54.89%10.25M

-46.53%8.86M

--13.58M

-19.08%13.58M

--22.73M

-24.42%16.56M

-43.24%16.78M

374.26%21.91M

1939.20%29.57M

266.14%4.62M

-53.93%1.45M

-73.03%1.26M

--3.15M

--4.68M

Free cash flow

---3.09M

---7.71M

----

19.60%-3.29M

----

15.86%-4.10M

----

---4.87M

-70.76%-3.42M

4.46%-3.34M

-68.89%-4.28M

----

-160.60%-2.00M

-10.83%-3.50M

-364.77%-2.53M

---3.16M

---769.00K

---3.16M

---545.00K

71.57%-641.86K

182.79%4.48M

-43.61%-2.41M

-87.33%202.66K

-17.73%-3.31M

-2336.48%-2.26M

40.14%-2.08M

13.95%-5.41M

-19.40%-1.68M

--1.60M

---2.81M

97.89%-92.67K

33.56%-3.48M

40.20%-6.29M

---1.41M

-11.98%-4.39M

---5.24M

-128.68%-10.52M

-34.22%-3.92M

18.19%-4.60M

-234.95%-2.92M

-205.13%-5.62M

46.19%-872.43K

-6.82%-1.84M

---1.62M

---1.72M

Currency unit

USD

Audit opinions

--

Benitec Biopharma Inc

11.580USD

Benitec Biopharma Inc

11.580

Overview

Company

Financials

Statements

Income Statement

Balance Sheet

Cash Flow Statement