DroneShield Ltd
ASX:DRO
Cash Flow Statement
Cash Flow Statement
DroneShield Ltd
| 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 |
1
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
3
|
0
|
1
|
2
|
1
|
1
|
5
|
7
|
5
|
5
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
0
|
0
|
|
| Cash from Operating Activities |
(4)
N/A
|
(5)
-46%
|
(5)
+1%
|
(5)
+6%
|
(4)
+7%
|
(3)
+36%
|
(5)
-77%
|
(6)
-21%
|
(5)
+23%
|
(5)
0%
|
(6)
-35%
|
(7)
-9%
|
(2)
+74%
|
(5)
-160%
|
9
N/A
|
(15)
N/A
|
(62)
-302%
|
(41)
+35%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(13)
|
(24)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(30)
|
(0)
|
21
|
(152)
|
(18)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-113%
|
(0)
-289%
|
(1)
-121%
|
(1)
-12%
|
(1)
+20%
|
(1)
-23%
|
(1)
+2%
|
(1)
+24%
|
7
N/A
|
(0)
N/A
|
(8)
-1 648%
|
(1)
+90%
|
(31)
-3 757%
|
(2)
+94%
|
18
N/A
|
(165)
N/A
|
(42)
+75%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
8
|
2
|
5
|
5
|
5
|
3
|
11
|
10
|
17
|
0
|
0
|
0
|
4
|
44
|
42
|
119
|
245
|
128
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
7
|
(0)
|
(8)
|
|
| Other |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(7)
|
(13)
|
(6)
|
|
| Cash from Financing Activities |
7
N/A
|
2
-69%
|
4
+114%
|
5
+12%
|
4
-11%
|
3
-27%
|
10
+221%
|
10
-6%
|
16
+69%
|
15
-5%
|
(0)
N/A
|
(0)
-256%
|
3
N/A
|
41
+1 246%
|
39
-5%
|
119
+205%
|
232
+94%
|
114
-51%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
(1)
|
|
| Net Change in Cash |
3
N/A
|
(3)
N/A
|
(1)
+65%
|
(1)
+30%
|
(1)
-43%
|
(0)
+57%
|
4
N/A
|
3
-41%
|
11
+331%
|
18
+65%
|
(7)
N/A
|
(15)
-125%
|
1
N/A
|
6
+670%
|
47
+734%
|
122
+162%
|
6
-95%
|
31
+432%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(5)
-47%
|
(6)
-5%
|
(6)
-3%
|
(6)
+4%
|
(4)
+33%
|
(6)
-64%
|
(7)
-17%
|
(5)
+23%
|
(5)
+3%
|
(7)
-29%
|
(7)
-10%
|
(3)
+65%
|
(6)
-126%
|
8
N/A
|
(18)
N/A
|
(75)
-317%
|
(64)
+15%
|
|