Helus Pharma Inc. (HELP) quarterly cash flow statement — complete operating, investing & financing history
Helus Pharma Inc. (HELP) cash flow statement — 10-year operating, investing & financing cash flows
| Metric | Q1'27 | Q4'26 | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 |
|---|
| Cash from Operations | -36.13M | -36.82M | -31.92M | -48.1M | -21.69M | -21.11M | -26.74M | -25.94M | -19.89M | -20.71M | -26.04M | -11.46M | -11.14M | -10.84M | -10.77M | -14.68M | -11.14M | -9.72M | -12.81M | -13.79M |
| Operating CF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating CF Growth % | -66.59% | -74.41% | -19.38% | -85.42% | -9.05% | -1.96% | - | - | - | - | -141.78% | 21.94% | 0% | -11.49% | 15.94% | -6.46% | -25.44% | -47.98% | -50.93% | -53266.35% |
| Net Income | -46.6M | -46.34M | -42.63M | -47.03M | -18.07M | -30.58M | -10.84M | -56.9M | -10.83M | -21.35M | -30.33M | -11.89M | -13.05M | -13.72M | -10.74M | -9.97M | -13.05M | -18.1M | -17.21M | -17.61M |
| Depreciation & Amortization | 30.21K | 31K | 21.98K | 40.45K | 27.23K | 62K | 135.18K | 142.5K | 101K | 142K | 142K | 71K | 53K | 68K | 71K | 59K | 53K | 44K | 44 | 42K |
| Stock-Based Compensation | 0 | 0 | 4.47M | 525.81K | 552.69K | 2.09M | 3.44M | 33.29M | 2.9M | 1.27M | 9.93M | 1.41M | 1.27M | 481K | 978K | 1.07M | 2.15M | 3.34M | 4.46M | 5.46M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.45M | 0 | 0 | 0 | -1.17M | -2.18M | -537K | 481K | 0 | 0 |
| Other Non-Cash Items | 11.3M | 5.8M | 344.72K | 8.22M | -1.43M | -1.25M | -19.68M | 2.01M | -2.45M | -2.62M | 13.05M | -1.98M | -222K | 121K | -6K | 15K | 315K | 1.44M | 5.16M | 6.66M |
| Working Capital Changes | -852.78K | 3.69M | 5.87M | -9.85M | -2.77M | 8.56M | 208.52K | -4.48M | -9.61M | 1.84M | -8.38M | 921K | -70K | 2.21M | 98K | -3.68M | -70K | 3.07M | -875K | -2.2M |
| Change in Receivables | -9.75K | -258.71K | -30.97K | -878.68K | -8.07K | -302K | 284.74K | -954.04K | -72K | -220K | -237K | -471K | -162K | -453K | 242K | -575K | -162K | 65K | 114K | -606K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -311.87K | -318.44K | -382.69K | -608.1K | -162.21K | -1.08M | -312.06K | -340.63K | -173K | -215K | 7.46M | -258K | -208K | -218K | -207K | -2.68M | -208K | -121K | -166K | -88K |
| Capital Expenditures | -311.87K | -318.42K | -382.69K | -608.1K | -169.55K | -1.08M | -312.06K | -340.63K | -173K | -8K | -172K | -258K | -208K | -218K | -207K | -2.68M | -208K | -121K | -166K | -88K |
| CapEx % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 0 | -24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 7.34K | 0 | 0 | 0 | 0 | -207K | -159 | -258 | -65 | -218 | -207 | -2.68K | -66 | -108K | -144K | -67K |
| Cash from Financing | 45.35M | -644.2K | 143.63M | 37.66K | 40.1M | 20.98M | -182.64K | -367.77K | -172K | 190.86M | 39.74M | 20.38M | 314K | 5.14M | 3.46M | 4.65M | 314K | 67K | 1.4M | 33.98M |
| Debt Issued (Net) | 0 | -58.45K | -20.13M | 0 | 32.66M | 0 | -116.48K | -89.57K | -63K | -93K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 45.35M | -585.75K | 163.69M | 0 | 7.44M | 20.49M | -517.71K | 0 | 0 | 190.95M | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 0 | 0 | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 78.94K | 37.66K | 0 | 494K | 451.56K | -278.21K | -109K | 0 | 0 | 0 | 0 | 0 | 0 | 48K | 314K | 67K | 1.4M | 2.47M |
| Net Change in Cash | 8.39M | -37M | 111.29M | -48.73M | 18.18M | -1.27M | -28.19M | -26.58M | -20.33M | 169.99M | 20.88M | 8.77M | -11.18M | -5.88M | -7.43M | -12.52M | -11.18M | -9.94M | 23.4M | -14.9M |
| Free Cash Flow | -36.44M | -37.14M | -32.3M | -48.71M | -21.86M | -22.2M | -27.05M | -26.28M | -20.06M | -20.92M | -26.21M | -11.72M | -11.35M | -11.06M | -10.98M | -17.36M | -11.35M | -9.84M | -12.98M | -13.88M |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| FCF Growth % | -66.72% | -67.32% | -19.42% | -85.33% | -8.95% | -6.09% | - | - | - | - | -138.79% | 32.48% | 0% | -12.33% | 15.42% | -25.06% | -25.73% | -46.84% | -51.16% | -53606.86% |
| FCF per Share | -0.70 | -0.74 | -1.33 | -2.01 | -0.98 | -1.06 | -1.35 | -1.31 | -1.02 | -1.05 | -0.21 | -0.05 | -0.06 | -0.06 | -0.06 | -0.10 | -0.06 | -0.06 | -0.08 | -0.08 |
| FCF Conversion (FCF/Net Income) | 0.78x | 0.78x | 0.75x | 1.02x | 0.88x | 0.69x | 2.47x | 0.46x | 1.84x | 0.97x | 0.86x | 0.96x | 0.90x | 0.79x | 1.00x | 1.47x | 0.85x | 0.54x | 0.74x | 0.78x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |