Medical Developments International Ltd
ASX:MVP
Cash Flow Statement
Cash Flow Statement
Medical Developments International Ltd
| 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 | 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
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
59
|
59
|
1
|
|
| Cash Taxes Paid |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(4)
|
(2)
|
0
|
0
|
1
|
1
|
(2)
|
(2)
|
(0)
|
0
|
2
|
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)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
5
|
8
|
3
|
1
|
22
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
2
N/A
|
3
+51%
|
3
+11%
|
3
+13%
|
3
-6%
|
2
-25%
|
1
-59%
|
0
-73%
|
1
+400%
|
3
+98%
|
3
+31%
|
13
+279%
|
12
-5%
|
4
-69%
|
4
+7%
|
3
-30%
|
2
-37%
|
23
+1 190%
|
21
-8%
|
1
-94%
|
0
-86%
|
(6)
N/A
|
(9)
-39%
|
(10)
-14%
|
(11)
-7%
|
(15)
-37%
|
(16)
-12%
|
(11)
+35%
|
(12)
-7%
|
(0)
+100%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(8)
|
(3)
|
(4)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-71%
|
(1)
-171%
|
(2)
-32%
|
(2)
-27%
|
(3)
-30%
|
(3)
-4%
|
(3)
+10%
|
(2)
+31%
|
(1)
+29%
|
(2)
-16%
|
(3)
-80%
|
(6)
-127%
|
(8)
-38%
|
(9)
-2%
|
(10)
-12%
|
(11)
-10%
|
(11)
+0%
|
(10)
+10%
|
(9)
+7%
|
(8)
+4%
|
(6)
+24%
|
(6)
-1%
|
(7)
-8%
|
(5)
+26%
|
(5)
+7%
|
(8)
-60%
|
(3)
+59%
|
(4)
-16%
|
(1)
+72%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
25
|
25
|
0
|
0
|
25
|
37
|
12
|
0
|
30
|
30
|
0
|
10
|
10
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
3
|
9
|
(4)
|
(9)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
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)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-70%
|
(1)
-31%
|
(1)
+48%
|
1
N/A
|
1
+4%
|
(2)
N/A
|
(3)
-43%
|
(1)
+73%
|
(1)
-82%
|
0
N/A
|
1
+111%
|
2
+219%
|
8
+259%
|
19
+137%
|
13
-31%
|
(2)
N/A
|
(2)
-26%
|
23
N/A
|
36
+56%
|
12
-67%
|
0
-99%
|
28
+19 881%
|
28
-1%
|
(1)
N/A
|
8
N/A
|
9
+8%
|
|
| 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
|
1
|
|
| Net Change in Cash |
2
N/A
|
2
+48%
|
2
-22%
|
1
-41%
|
(0)
N/A
|
(2)
-3 560%
|
(3)
-48%
|
(1)
+62%
|
1
N/A
|
(1)
N/A
|
(1)
-41%
|
9
N/A
|
5
-48%
|
(4)
N/A
|
(4)
+3%
|
(5)
-17%
|
(1)
+81%
|
31
N/A
|
25
-21%
|
(9)
N/A
|
(10)
-10%
|
10
N/A
|
21
+101%
|
(5)
N/A
|
(16)
-206%
|
9
N/A
|
4
-52%
|
(15)
N/A
|
(7)
+53%
|
8
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
2
+47%
|
2
-23%
|
2
-1%
|
1
-40%
|
(1)
N/A
|
(2)
-242%
|
(2)
-21%
|
(1)
+77%
|
1
N/A
|
2
+48%
|
10
+443%
|
8
-21%
|
(3)
N/A
|
(5)
-72%
|
(7)
-48%
|
(9)
-28%
|
12
N/A
|
11
-8%
|
(8)
N/A
|
(9)
-7%
|
(13)
-49%
|
(15)
-19%
|
(17)
-11%
|
(16)
+7%
|
(20)
-24%
|
(24)
-22%
|
(14)
+42%
|
(15)
-9%
|
(1)
+93%
|
|