Bioxyne Ltd
ASX:BXN
Cash Flow Statement
Cash Flow Statement
Bioxyne Ltd
| Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
|
| Cash Taxes Paid |
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
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 Interest Paid |
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)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(5)
N/A
|
(5)
-21%
|
(5)
+8%
|
(5)
+3%
|
(5)
0%
|
(4)
+15%
|
(4)
+12%
|
(2)
+37%
|
(2)
N/A
|
(2)
+29%
|
(1)
+16%
|
(1)
+23%
|
(1)
-5%
|
(1)
+40%
|
(0)
+25%
|
0
N/A
|
0
+114%
|
(0)
N/A
|
(0)
+68%
|
(5)
-6 425%
|
(5)
+10%
|
(3)
+35%
|
(1)
+68%
|
(1)
+28%
|
1
N/A
|
1
-8%
|
(0)
N/A
|
0
N/A
|
0
+3 389%
|
0
-97%
|
(0)
N/A
|
(1)
-181%
|
(2)
-56%
|
(2)
+17%
|
(1)
+10%
|
(0)
+67%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+380%
|
(1)
N/A
|
(1)
-155%
|
(1)
+12%
|
(3)
-159%
|
(4)
-22%
|
2
N/A
|
6
+290%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
(2)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-33%
|
(0)
+50%
|
(2)
-4 775%
|
(1)
+63%
|
1
N/A
|
1
-34%
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
2
N/A
|
0
N/A
|
0
N/A
|
0
+800%
|
0
-11%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-74%
|
(0)
+2%
|
(0)
-3%
|
(0)
+44%
|
(0)
+65%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+73%
|
1
+3 759%
|
4
+300%
|
3
-25%
|
(0)
N/A
|
(2)
-261%
|
(2)
-16%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
2
|
5
|
5
|
3
|
3
|
3
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
2
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
3
|
3
|
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)
|
(0)
|
|
| Other |
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
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 Financing Activities |
0
N/A
|
1
+1 225%
|
2
+242%
|
5
+188%
|
5
-13%
|
3
-42%
|
3
+13%
|
3
+3%
|
2
-31%
|
1
-54%
|
1
+49%
|
1
-32%
|
1
+1%
|
1
-22%
|
0
-51%
|
0
-74%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
4
N/A
|
3
-19%
|
(1)
N/A
|
0
N/A
|
0
+8%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-8%
|
3
+7 162%
|
4
+46%
|
1
-68%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+11%
|
(0)
N/A
|
0
N/A
|
1
+203%
|
1
-46%
|
(0)
N/A
|
1
N/A
|
1
-3%
|
2
+105%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
(5)
N/A
|
(5)
-10%
|
(3)
+35%
|
(2)
+51%
|
(1)
+32%
|
(0)
+73%
|
0
N/A
|
1
+443%
|
(0)
N/A
|
(1)
-237%
|
0
N/A
|
(0)
N/A
|
(0)
-43%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-6%
|
(0)
N/A
|
(0)
+57%
|
(2)
-1 138%
|
0
N/A
|
(2)
N/A
|
(1)
+67%
|
(0)
+54%
|
1
N/A
|
1
+8%
|
(0)
N/A
|
0
N/A
|
0
+339%
|
(0)
N/A
|
3
N/A
|
3
+19%
|
(1)
N/A
|
(2)
-169%
|
(2)
-1%
|
(1)
+61%
|
(0)
+97%
|
(0)
-1 333%
|
(0)
+49%
|
0
N/A
|
0
-99%
|
1
+25 418%
|
4
+229%
|
(0)
N/A
|
(3)
-1 602%
|
1
N/A
|
7
+476%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(6)
-21%
|
(5)
+9%
|
(5)
+3%
|
(5)
-1%
|
(4)
+15%
|
(4)
+13%
|
(2)
+37%
|
(2)
-2%
|
(2)
+29%
|
(1)
+18%
|
(1)
+23%
|
(1)
-5%
|
(1)
+40%
|
(0)
+26%
|
0
N/A
|
0
+114%
|
(0)
N/A
|
(0)
+68%
|
(5)
-6 425%
|
(5)
+10%
|
(3)
+35%
|
(1)
+68%
|
(1)
+28%
|
1
N/A
|
1
-8%
|
(0)
N/A
|
0
N/A
|
0
+3 389%
|
0
-97%
|
(0)
N/A
|
(1)
-211%
|
(2)
-52%
|
(2)
+20%
|
(1)
+10%
|
(1)
+63%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+409%
|
(1)
N/A
|
(1)
-128%
|
(1)
+8%
|
(3)
-152%
|
(4)
-35%
|
(0)
+96%
|
4
N/A
|
|