EBR Systems Inc
ASX:EBR
Cash Flow Statement
Cash Flow Statement
EBR Systems Inc
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
(40)
|
(40)
|
(33)
|
(33)
|
(35)
|
(40)
|
(50)
|
(41)
|
(51)
|
(43)
|
(45)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
3
|
|
| Other Non-Cash Items |
16
|
12
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
1
|
1
|
2
|
4
|
5
|
7
|
5
|
7
|
5
|
5
|
|
| Change in Working Capital |
1
|
(1)
|
1
|
1
|
1
|
1
|
1
|
(2)
|
(6)
|
(6)
|
(8)
|
|
| Cash from Operating Activities |
(22)
N/A
|
(28)
-28%
|
(30)
-7%
|
(31)
-1%
|
(33)
-7%
|
(38)
-15%
|
(47)
-26%
|
(41)
+13%
|
(55)
-33%
|
(46)
+16%
|
(49)
-7%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
|
| Other Items |
0
|
0
|
(49)
|
(32)
|
(8)
|
(10)
|
(2)
|
1
|
19
|
7
|
(19)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(0)
+46%
|
(49)
-9 973%
|
(33)
+33%
|
(9)
+74%
|
(11)
-25%
|
(3)
+77%
|
1
N/A
|
19
+1 609%
|
6
-69%
|
(21)
N/A
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
81
|
81
|
0
|
17
|
22
|
5
|
37
|
35
|
35
|
84
|
53
|
|
| Net Issuance of Debt |
20
|
25
|
18
|
20
|
20
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Other |
(5)
|
(7)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
0
|
(4)
|
(3)
|
|
| Cash from Financing Activities |
96
N/A
|
100
+4%
|
17
-83%
|
36
+111%
|
40
+13%
|
5
-87%
|
35
+570%
|
32
-7%
|
33
+1%
|
79
+142%
|
49
-38%
|
|
| Change in Cash | ||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
72
N/A
|
71
-2%
|
(63)
N/A
|
(28)
+56%
|
(1)
+97%
|
(43)
-4 822%
|
(15)
+65%
|
(8)
+49%
|
(3)
+60%
|
39
N/A
|
(21)
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(23)
N/A
|
(29)
-25%
|
(31)
-8%
|
(31)
-1%
|
(33)
-5%
|
(38)
-15%
|
(48)
-26%
|
(42)
+13%
|
(55)
-33%
|
(47)
+15%
|
(51)
-10%
|
|