Polynovo Ltd
ASX:PNV
Cash Flow Statement
Cash Flow Statement
Polynovo 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
3
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
0
|
|
| Cash Taxes 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)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Change in Working Capital |
1
|
1
|
1
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
|
| Cash from Operating Activities |
(5)
N/A
|
(4)
+6%
|
(8)
-77%
|
(10)
-33%
|
(9)
+15%
|
(11)
-25%
|
(11)
+4%
|
(9)
+18%
|
(10)
-15%
|
(13)
-26%
|
(13)
-5%
|
(9)
+31%
|
(4)
+56%
|
(3)
+22%
|
(3)
-6%
|
(3)
+8%
|
(3)
+10%
|
(3)
-18%
|
(3)
+12%
|
(3)
+2%
|
(3)
+7%
|
(3)
+4%
|
(2)
+9%
|
(3)
-9%
|
(3)
-3%
|
(2)
+37%
|
(3)
-56%
|
(4)
-44%
|
(4)
+4%
|
(3)
+20%
|
(5)
-81%
|
(7)
-30%
|
(7)
-2%
|
(6)
+9%
|
(3)
+46%
|
(3)
+1%
|
(0)
+87%
|
0
N/A
|
(0)
N/A
|
(2)
-758%
|
(2)
+4%
|
(2)
+26%
|
(7)
-337%
|
(3)
+50%
|
4
N/A
|
(9)
N/A
|
3
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(7)
|
(10)
|
(9)
|
(8)
|
(4)
|
(1)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(7)
|
(14)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
1
|
(3)
|
0
|
0
|
(4)
|
2
|
1
|
1
|
(2)
|
1
|
2
|
2
|
4
|
0
|
1
|
0
|
0
|
(19)
|
(0)
|
20
|
1
|
0
|
0
|
0
|
0
|
6
|
6
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-10%
|
(0)
+76%
|
(0)
-413%
|
(0)
-20%
|
(1)
-112%
|
(1)
+6%
|
(0)
+92%
|
(0)
-113%
|
(0)
-41%
|
(0)
+42%
|
1
N/A
|
0
-98%
|
(0)
N/A
|
(1)
-1 950%
|
0
N/A
|
(3)
N/A
|
0
N/A
|
0
+900%
|
(4)
N/A
|
2
N/A
|
1
-36%
|
1
-40%
|
(2)
N/A
|
1
N/A
|
2
+73%
|
1
-35%
|
4
+183%
|
0
-98%
|
0
+523%
|
(0)
N/A
|
(0)
+2%
|
(19)
-5 134%
|
(0)
+99%
|
13
N/A
|
(9)
N/A
|
(9)
+4%
|
(8)
+12%
|
(4)
+54%
|
(1)
+60%
|
6
N/A
|
6
+3%
|
(1)
N/A
|
(1)
-58%
|
(1)
-11%
|
(5)
-268%
|
(13)
-141%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
12
|
9
|
3
|
17
|
20
|
7
|
11
|
14
|
17
|
23
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
3
|
0
|
0
|
13
|
13
|
1
|
0
|
23
|
24
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
52
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
7
|
7
|
(0)
|
(1)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(4)
|
(2)
|
|
| Other |
(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
|
(1)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
11
N/A
|
8
-26%
|
3
-68%
|
17
+548%
|
20
+14%
|
7
-66%
|
11
+70%
|
14
+21%
|
17
+20%
|
23
+37%
|
11
-52%
|
1
-95%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+83%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
4
+256%
|
3
-25%
|
0
-96%
|
0
N/A
|
12
N/A
|
11
-13%
|
(1)
N/A
|
0
N/A
|
23
+6 077%
|
24
+2%
|
1
-96%
|
1
-8%
|
0
-88%
|
7
+6 191%
|
7
+1%
|
(0)
N/A
|
(1)
-1 282%
|
(5)
-454%
|
43
N/A
|
48
+13%
|
(0)
N/A
|
(3)
-990%
|
(4)
-25%
|
(2)
+40%
|
|
| 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)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
|
| Net Change in Cash |
6
N/A
|
4
-42%
|
(5)
N/A
|
7
N/A
|
11
+60%
|
(5)
N/A
|
(0)
+95%
|
5
N/A
|
6
+27%
|
10
+54%
|
(3)
N/A
|
(8)
-203%
|
(4)
+50%
|
(3)
+20%
|
(4)
-30%
|
(3)
+32%
|
(6)
-116%
|
(3)
+48%
|
(3)
+22%
|
(7)
-166%
|
(0)
+93%
|
(1)
-149%
|
(0)
+79%
|
0
N/A
|
2
+3 050%
|
1
-70%
|
(1)
N/A
|
13
N/A
|
7
-42%
|
(4)
N/A
|
(5)
-45%
|
16
N/A
|
(2)
N/A
|
(5)
-108%
|
11
N/A
|
(13)
N/A
|
(2)
+82%
|
(0)
+79%
|
(4)
-720%
|
(4)
-10%
|
(2)
+64%
|
47
N/A
|
41
-14%
|
(5)
N/A
|
(1)
+81%
|
(15)
-1 508%
|
(12)
+18%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(5)
+5%
|
(8)
-66%
|
(11)
-37%
|
(9)
+13%
|
(12)
-24%
|
(11)
+4%
|
(9)
+21%
|
(10)
-16%
|
(13)
-26%
|
(14)
-4%
|
(9)
+31%
|
(4)
+56%
|
(3)
+16%
|
(4)
-16%
|
(4)
+12%
|
(3)
+17%
|
(3)
-18%
|
(3)
+13%
|
(3)
+1%
|
(3)
+7%
|
(3)
+5%
|
(2)
+9%
|
(3)
-11%
|
(3)
-4%
|
(2)
+35%
|
(3)
-65%
|
(4)
-39%
|
(4)
+6%
|
(3)
+15%
|
(6)
-79%
|
(7)
-27%
|
(7)
+2%
|
(6)
+10%
|
(10)
-55%
|
(13)
-34%
|
(9)
+30%
|
(7)
+20%
|
(4)
+48%
|
(4)
+6%
|
(3)
+29%
|
(2)
+28%
|
(8)
-346%
|
(6)
+28%
|
1
N/A
|
(16)
N/A
|
(11)
+34%
|
|