How Xenon Pharmaceuticals uses its cash

Period

FY2014

Where does Xenon Pharmaceuticals's cash go? This Sankey traces cash from net income through operating cash flow into capex, free cash flow, dividends, buybacks, and debt paydown. Pick any fiscal year, recent quarter, or the trailing twelve months. Straight from SEC filings.

Xenon Pharmaceuticals Inc. · FY2014 · year ended 2014-12-31

Operating cash flow$266000Cash from operations$15M · 5457%Net income$13M · 4894%D&A$738000 · 277%Stock comp$760000 · 286%Working capital$14M · 5357%Capex$2M · 575%Cash reserves$1M · 475%

Each fiscal year from SEC filings. Percentages are share of operating cash flow. Sources (net income + non-cash add-backs) flow into operating cash flow, which splits into capex and free cash flow; free cash flow goes to dividends, buybacks, debt paydown, and what's retained. Annual only. For informational purposes only.