Immuron Ltd
ASX:IMC
Cash Flow Statement
Cash Flow Statement
Immuron 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
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
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
|
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
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
(0)
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
4
|
3
|
2
|
2
|
1
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
+15%
|
(1)
+53%
|
(1)
+5%
|
(1)
-70%
|
(1)
-5%
|
(2)
-35%
|
(3)
-79%
|
(3)
+11%
|
(2)
+29%
|
(3)
-50%
|
(3)
+2%
|
(2)
+29%
|
(2)
+0%
|
(2)
N/A
|
(2)
-15%
|
(2)
+5%
|
(2)
+26%
|
(2)
-17%
|
(2)
+8%
|
(2)
-35%
|
(3)
-4%
|
(2)
+20%
|
(2)
-2%
|
(3)
-27%
|
(3)
-19%
|
(3)
+4%
|
(5)
-63%
|
(5)
-5%
|
(4)
+24%
|
(7)
-79%
|
(8)
-14%
|
(4)
+56%
|
(1)
+79%
|
(2)
-142%
|
(3)
-63%
|
(3)
-7%
|
(4)
-36%
|
(4)
+5%
|
(4)
+9%
|
(3)
+15%
|
(2)
+42%
|
(3)
-43%
|
(4)
-39%
|
(6)
-63%
|
(8)
-34%
|
(6)
+22%
|
|
| 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)
|
0
|
0
|
|
| Other Items |
2
|
1
|
1
|
1
|
1
|
(2)
|
(2)
|
3
|
2
|
1
|
2
|
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
|
(3)
|
(3)
|
0
|
0
|
0
|
(3)
|
|
| Cash from Investing Activities |
2
N/A
|
1
-15%
|
1
-59%
|
1
+16%
|
1
+52%
|
(3)
N/A
|
(3)
-2%
|
2
N/A
|
2
-2%
|
1
-41%
|
2
+63%
|
1
-49%
|
1
-34%
|
1
+1%
|
0
-58%
|
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
|
(0)
N/A
|
(0)
+84%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-39%
|
(0)
+33%
|
(0)
+42%
|
(0)
+35%
|
(0)
-35%
|
(0)
+67%
|
(0)
+44%
|
0
N/A
|
0
+300%
|
0
+13%
|
(3)
N/A
|
(3)
-1%
|
0
N/A
|
0
+141%
|
0
-30%
|
(3)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
2
|
2
|
0
|
1
|
2
|
2
|
1
|
2
|
4
|
2
|
1
|
2
|
2
|
1
|
2
|
2
|
10
|
10
|
0
|
0
|
2
|
7
|
13
|
(4)
|
5
|
5
|
3
|
5
|
2
|
29
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
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)
|
0
|
0
|
1
|
2
|
(0)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
1
N/A
|
0
-75%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
4
+2 833%
|
4
-4%
|
0
-96%
|
2
+1 067%
|
2
-9%
|
0
N/A
|
1
N/A
|
2
+120%
|
2
-3%
|
1
-51%
|
2
+189%
|
4
+68%
|
2
-52%
|
1
-55%
|
1
+72%
|
3
+114%
|
2
-26%
|
2
-12%
|
2
-2%
|
7
+266%
|
7
+1%
|
(0)
N/A
|
1
N/A
|
4
+226%
|
6
+39%
|
9
+44%
|
5
-38%
|
4
-20%
|
5
+6%
|
2
-55%
|
3
+61%
|
1
-65%
|
26
+2 190%
|
26
0%
|
(0)
N/A
|
(0)
+70%
|
(0)
-1%
|
(0)
-4%
|
(0)
-4%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
|
| 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
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
(0)
-90%
|
(0)
+63%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-350%
|
1
N/A
|
1
-23%
|
(1)
N/A
|
(1)
-33%
|
0
N/A
|
0
-7%
|
(1)
N/A
|
0
N/A
|
2
+458%
|
0
-88%
|
(1)
N/A
|
(0)
+70%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
5
N/A
|
4
-10%
|
(3)
N/A
|
(4)
-19%
|
(1)
+77%
|
2
N/A
|
2
-19%
|
(3)
N/A
|
1
N/A
|
4
+392%
|
0
-89%
|
1
+66%
|
(2)
N/A
|
22
N/A
|
22
+1%
|
(4)
N/A
|
(3)
+20%
|
(4)
-47%
|
(5)
-15%
|
(3)
+34%
|
(6)
-69%
|
(7)
-36%
|
(9)
-18%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
+17%
|
(1)
+48%
|
(1)
+2%
|
(1)
-61%
|
(1)
-5%
|
(2)
-34%
|
(3)
-74%
|
(3)
+13%
|
(2)
+30%
|
(3)
-50%
|
(3)
+2%
|
(2)
+29%
|
(2)
+1%
|
(2)
0%
|
(2)
-15%
|
(2)
+5%
|
(2)
+25%
|
(2)
-17%
|
(2)
+9%
|
(2)
-35%
|
(3)
-4%
|
(2)
+20%
|
(2)
-1%
|
(3)
-28%
|
(3)
-19%
|
(3)
+5%
|
(5)
-63%
|
(5)
-5%
|
(4)
+24%
|
(7)
-79%
|
(8)
-14%
|
(4)
+56%
|
(1)
+79%
|
(2)
-141%
|
(3)
-63%
|
(3)
-7%
|
(4)
-37%
|
(4)
+5%
|
(4)
+9%
|
(3)
+15%
|
(2)
+42%
|
(3)
-42%
|
(4)
-39%
|
(6)
-63%
|
(8)
-34%
|
(6)
+22%
|
|