Oncternal Therapeutics, Inc. (ONCT) Cash Flow Annual - Discounting Cash Flows
ONCT
Oncternal Therapeutics, Inc.
ONCT (NASDAQ)
Period Ending: LTM
(Last Twelve Months)
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2000
12-31
1999
12-31
Report Filing: 2024-11-06 2024-03-07 2023-04-28 2022-03-10 2021-03-11 2020-03-16 2019-03-18 2018-03-13 2017-03-24 2016-03-15 2015-03-16 2014-03-12 2013-03-05 2012-03-02 2011-03-08 2010-03-15 2009-03-03 2008-03-11 2007-03-09 2006-03-02 2005-03-24 2004-03-26 2002-12-31 2000-12-31 1999-12-31
Net Income/Starting Line -34.58 -39.48 -44.17 -31.33 -17.23 -34.19 -38.42 -30.44 -17.72 -18.7 -39.41 -42.11 -45.91 -33.29 15.29 -46.26 -51.78 -40.36 -35.51 -36.84 -22.35 -14.19 -11.87 -3.81 -0.75
Cash From Operating Activities -26.63 -32.16 -36.7 -26.59 -17.5 -16.75 -39.35 -23.46 -20.78 -20.04 -28.76 -43.97 -37.11 -33.09 -30.53 -46 -2.92 -37.63 -11.46 -34.82 -15.67 -13 -10.55 0 0
Depreciation and Amortization 0.329 0 -0.075 0.169 0.15 0 0.046 0.047 0.028 0.043 0.102 0.384 0.75 1.04 1.57 1.78 1.56 -4.9 -5.01 -0.299 -0.58 0.357 0.332 0.08 0.045
Deferred Income Tax 0.112 0 0 -0.169 -0.15 0 0 0 -8.16 -3.08 8.8 -1.37 0 1.78 1.69 0 0.034 -2.17 -1.02 -0.639 -0.804 -0.55 0 0 0
Stock Based Compensation 6.81 7.5 7.43 5.88 1.56 0.507 2.2 3.15 2.96 2.62 4.43 3.73 2.65 4.23 4.89 5.17 3.71 2.04 1.26 0.639 0.804 0.55 0 0 0
Other Non-Cash Items 2.25 -1.46 0.179 0.169 -0.151 19.45 0.166 0.166 0.132 0.113 0.422 0.135 0.169 -8.07 -51.79 -11.15 -10.96 2.22 1.4 0.852 0.804 0.55 0 3.73 0.705
Changes in Working Capital 0.869 1.27 -0.069 -1.3 -1.68 -2.51 -3.34 3.62 1.99 -1.03 -3.1 -4.75 5.23 1.23 -2.18 4.45 54.5 5.53 27.42 1.47 6.45 0.29 0.981 0 0
Accounts Receivable 0 0 0 0 0 0 0 0 0 0 0 0 0.972 -0.298 -0.277 0.081 -0.37 -0.056 0.092 -0.153 -54.84 -12.14 0 0 0
Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0.133 -0.024 -0.055 -0.024 -0.014 0.129 -0.072 0.313 -0.448 -0.194 0.154 0 0
Accounts Payable -0.935 -1.77 0.958 0.816 0.272 -4.76 0.675 1.38 0.838 -0.13 -0.296 -0.899 0.488 0.371 -0.42 -1.55 1.21 0.278 -0.071 0.507 0.439 -0.153 0 0 0
Deferred Revenue 1.8 3.04 -1.03 -2.12 -1.95 2.25 -4.01 2.23 1.15 -0.897 -2.81 -3.85 3.64 1.18 -1.43 5.95 53.68 5.18 27.47 0.8 61.3 12.78 0.827 0 0
Other Working Capital 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 24.87 0.651 -26.5 0 0 16.14 27.88 -15.13 2.15 16.21 -31.22 9.24 21.41 -10.3 8.28 -9.43 -2.9 -1.74 -0.578 -1.38 -6 -0.108 -0.313 0 0
Investments in Property Plant and Equipment 0 0 0 0 0 0 0 -0.002 -0.09 -0.004 -0.005 -0.032 -0.142 -0.054 -0.095 -0.6 -2.9 -1.74 -0.578 -0.935 -1.17 -0.108 -0.313 0 0
Payments for Acquisitions 0 0 0 0 0 16.14 0 -24.16 -37.65 -71.43 -10.69 0 18.9 -2.45 -16.94 -2.45 0 0 0 0 0 0 0 0 0
Purchases of Securities -28.13 -64.35 -26.5 0 0 0 -44.16 -39.28 -35.4 -55.22 -41.91 -1.43 -11.98 -15.14 -8.57 -11.28 0 0 0 0 0 0 0 0 0
Sales and Maturities of Investments 53 65 0 0 0 0 72.04 24.16 37.65 71.43 10.69 9.27 14.63 4.9 16.94 2.45 0 0 0 0 0 0 0 0 0
Other Investing Activities 11.22 0 -26.5 0 0 -2.15 72.04 24.16 37.65 71.43 10.69 1.42 14.63 2.45 16.94 2.45 0 -0.513 -0.24 -0.446 -4.83 0 0 0 0
Cash From Financing Activities -0.088 1.07 9.58 0.617 114.2 0.015 23.91 45.49 13.48 0 63.33 1.22 0.003 48.95 40.21 0.131 1.16 20 57.57 45.69 71.43 18.95 10.96 0 0
Debt Repayment 0 0 0 0 0.301 0 0 0 0 0 -0.002 -0.007 -0.082 -0.085 -0.088 -0.005 -0.005 -0.005 -0.005 -0.004 0 0 0 0 0
Common Stock Issued 0 1.22 9.58 0.617 113.9 0.001 24.47 45.65 13.69 0 63.95 0 0 48.98 40.29 0 0 19.18 57.58 45.69 71.86 19.99 0 0 0
Common Stock Repurchased -0.088 -0.156 -0.003 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dividends Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -0.455 -3.44 0 0 0
Other Financing Activities 0 0 0 0.617 0.004 0.015 -0.569 -0.156 -0.211 0 -0.617 1.23 0.085 0.055 0.009 0.136 1.17 0.826 0 0 -0.433 -1.04 10.96 0 0
Effect of Forex Changes on Cash 2.58 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.034 0 0 0 0 0 0 0 0
Net Change in Cash 6.38 -30.45 -53.62 -25.97 96.69 -0.594 12.44 6.91 -5.15 -3.82 3.35 -33.52 -15.7 5.56 17.96 -55.29 -4.67 -19.37 45.54 9.49 49.76 5.84 0.091 0 0
Cash at Beginning of Period 6.7 37.14 90.77 116.7 20.05 20.64 15.82 8.91 14.06 17.88 14.53 48.04 63.74 58.18 40.22 95.51 100.2 119.5 74.01 64.53 14.77 8.93 8.83 0 0
Cash at End of Period 13.08 6.7 37.14 90.77 116.7 20.05 28.26 15.82 8.91 14.06 17.88 14.53 48.04 63.74 58.18 40.22 95.51 100.2 119.5 74.01 64.53 14.77 8.93 0 0
Free Cash Flow -26.63 -32.16 -36.7 -26.59 -17.5 -16.75 -39.35 -23.46 -20.87 -20.04 -28.76 -44 -37.25 -33.14 -30.62 -46.6 -5.83 -39.37 -12.04 -35.75 -16.84 -13.11 -10.87 0 0
Operating Cash Flow -26.63 -32.16 -36.7 -26.59 -17.5 -16.75 -39.35 -23.46 -20.78 -20.04 -28.76 -43.97 -37.11 -33.09 -30.53 -46 -2.92 -37.63 -11.46 -34.82 -15.67 -13 -10.55 0 0
Capital Expenditure 0 0 0 0 0 0 0 -0.002 -0.09 -0.004 -0.005 -0.032 -0.142 -0.054 -0.095 -0.6 -2.9 -1.74 -0.578 -0.935 -1.17 -0.108 -0.313 0 0
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us