Hera Med Ltd
ASX:HMD
Cash Flow Statement
Cash Flow Statement
Hera Med Ltd
| 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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
| Change in Working Capital |
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-76%
|
(3)
+15%
|
(2)
+9%
|
(3)
-15%
|
(3)
-11%
|
(5)
-56%
|
(3)
+30%
|
(4)
-16%
|
(5)
-26%
|
(6)
-16%
|
(6)
-2%
|
(5)
+17%
|
(4)
+16%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+21%
|
(0)
-52%
|
(0)
+62%
|
(0)
+14%
|
(0)
-17%
|
(0)
-61%
|
(1)
-360%
|
(1)
-80%
|
(1)
+48%
|
(0)
+100%
|
(0)
-2 719%
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
1
|
2
|
3
|
3
|
5
|
2
|
4
|
4
|
3
|
4
|
7
|
6
|
|
| Net Issuance of Debt |
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
0
|
(0)
|
(0)
|
(0)
|
2
|
(0)
|
(3)
|
|
| Other |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
|
| Cash from Financing Activities |
6
N/A
|
4
-29%
|
1
-82%
|
2
+195%
|
3
+15%
|
3
+12%
|
7
+159%
|
3
-55%
|
4
+19%
|
4
-1%
|
3
-21%
|
6
+102%
|
7
+12%
|
4
-48%
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
4
N/A
|
1
-74%
|
(2)
N/A
|
(0)
+86%
|
(0)
+50%
|
(0)
-37%
|
2
N/A
|
(0)
N/A
|
(1)
-580%
|
(3)
-79%
|
(3)
-12%
|
0
N/A
|
2
+655%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(3)
-68%
|
(3)
+13%
|
(2)
+12%
|
(3)
-14%
|
(3)
-11%
|
(5)
-56%
|
(4)
+20%
|
(5)
-26%
|
(5)
-10%
|
(6)
-5%
|
(6)
-3%
|
(5)
+18%
|
(4)
+17%
|
|