4DMedical Ltd
ASX:4DX
Cash Flow Statement
Cash Flow Statement
4DMedical Ltd
| Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Stock-Based Compensation |
3
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
(0)
|
1
|
|
| Cash Taxes Paid |
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Change in Working Capital |
(3)
|
(5)
|
(2)
|
(7)
|
(4)
|
10
|
(4)
|
2
|
5
|
(3)
|
|
| Cash from Operating Activities |
(8)
N/A
|
(15)
-93%
|
(15)
+2%
|
(23)
-59%
|
(25)
-10%
|
(13)
+50%
|
(23)
-79%
|
(8)
+64%
|
9
N/A
|
(4)
N/A
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(2)
|
(2)
|
0
|
1
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
0
|
39
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-24%
|
(1)
+40%
|
(3)
-390%
|
(4)
-23%
|
(2)
+46%
|
(2)
+15%
|
(38)
-2 281%
|
1
N/A
|
38
+4 899%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
1
|
48
|
94
|
46
|
0
|
0
|
45
|
(10)
|
(44)
|
(20)
|
|
| Net Issuance of Debt |
14
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
|
| Other |
(1)
|
(5)
|
(6)
|
(2)
|
0
|
1
|
(1)
|
(1)
|
1
|
1
|
|
| Cash from Financing Activities |
14
N/A
|
44
+217%
|
88
+101%
|
43
-51%
|
(1)
N/A
|
0
N/A
|
43
+43 456%
|
(11)
N/A
|
(42)
-293%
|
(20)
+54%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
5
N/A
|
28
+422%
|
72
+160%
|
17
-76%
|
(30)
N/A
|
(14)
+51%
|
18
N/A
|
(57)
N/A
|
(33)
+42%
|
15
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(9)
N/A
|
(16)
-79%
|
(15)
+2%
|
(26)
-70%
|
(29)
-10%
|
(15)
+49%
|
(24)
-67%
|
(8)
+68%
|
9
N/A
|
(4)
N/A
|
|