Dogwood Therapeutics, Inc. (DWTX)

Dogwood Therapeutics Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-21.98	-12.35	-5.3	-12.25	-15.96	-10.35
Depreciation & Amortization	0.03	0.01	-	-	-	-
Other Amortization	0.11	0.06	-	-	-	0.05
Stock-Based Compensation	0.42	0.48	0.62	0.58	0.32	7.43
Provision & Write-off of Bad Debts	-	-	-	-	-	-0.02
Other Operating Activities	9.93	3.59	-	-	-	-0.04
Change in Accounts Payable	0	0.22	-0.46	0.22	0.27	0.05
Change in Other Net Operating Assets	-1.04	-0.8	0.27	-0.02	-0.32	-1.03
Operating Cash Flow	-12.54	-8.79	-4.87	-11.47	-15.69	-3.9
Cash Acquisitions	3.76	3.76	-	-	-	-
Investing Cash Flow	3.76	3.76	-	-	-	-
Short-Term Debt Issued	-	15.32	-	-	-	-
Long-Term Debt Issued	-	-	-	-	-	1.99
Total Debt Issued	18.32	15.32	-	-	-	1.99
Net Debt Issued (Repaid)	18.32	15.32	-	-	-	1.99
Issuance of Common Stock	5.75	1.38	1.16	4.49	0.2	31.53
Repurchase of Common Stock	-0	-0	-	-	-	-
Other Financing Activities	-	-	-	-	-0.3	-0.06
Financing Cash Flow	24.08	16.7	1.16	4.49	-0.1	33.38
Foreign Exchange Rate Adjustments	-0.14	-0.14	-	-	-	-
Net Cash Flow	15.16	11.53	-3.71	-6.98	-15.79	29.49
Cash Interest Paid	-	-	-	-	-	0.01
Levered Free Cash Flow	-8.01	-5.23	-2.98	-6.92	-9.8	-0.77
Unlevered Free Cash Flow	-7.96	-5.23	-2.98	-6.92	-9.8	-0.53
Change in Net Working Capital	-1.18	-1.92	0.19	-0.2	0.35	1.76

Updated May 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q