Develop Global Ltd
ASX:DVP
Cash Flow Statement
Cash Flow Statement
Develop Global Ltd
| 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
|
80
|
0
|
8
|
9
|
3
|
8
|
7
|
5
|
17
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(0)
|
(1)
|
(3)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
+2%
|
(3)
-26%
|
(7)
-117%
|
(7)
-4%
|
12
N/A
|
6
-51%
|
11
+84%
|
37
+237%
|
13
-66%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(9)
|
(9)
|
(16)
|
(40)
|
(50)
|
(31)
|
(38)
|
(63)
|
|
| Other Items |
0
|
0
|
(0)
|
(16)
|
(15)
|
1
|
2
|
(2)
|
(18)
|
(22)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
-16%
|
(9)
-256%
|
(25)
-194%
|
(32)
-24%
|
(39)
-22%
|
(48)
-24%
|
(32)
+33%
|
(55)
-71%
|
(85)
-54%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
5
|
21
|
27
|
60
|
51
|
12
|
61
|
62
|
22
|
17
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(7)
|
(12)
|
(20)
|
77
|
72
|
|
| Other |
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
5
N/A
|
19
+329%
|
26
+32%
|
58
+128%
|
49
-17%
|
5
-90%
|
48
+871%
|
41
-14%
|
98
+140%
|
89
-9%
|
|
| Change in Cash | |||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
15
N/A
|
14
-5%
|
26
+90%
|
10
-61%
|
(21)
N/A
|
6
N/A
|
20
+229%
|
80
+307%
|
17
-79%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(5)
N/A
|
(5)
-4%
|
(12)
-133%
|
(16)
-34%
|
(23)
-48%
|
(28)
-20%
|
(44)
-58%
|
(20)
+55%
|
(1)
+97%
|
(50)
-9 842%
|
|