Zelira Therapeutics Ltd
ASX:ZLD
Cash Flow Statement
Cash Flow Statement
Zelira Therapeutics Ltd
| 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
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
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
|
|
| Cash Interest 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)
|
|
| Change in Working Capital |
(2)
|
(2)
|
(6)
|
(13)
|
(4)
|
4
|
(2)
|
(3)
|
(1)
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
N/A
|
(7)
-177%
|
(15)
-109%
|
(15)
N/A
|
(4)
+73%
|
(2)
+45%
|
(5)
-114%
|
(2)
+67%
|
(1)
+48%
|
(1)
-44%
|
(0)
+63%
|
0
N/A
|
(0)
N/A
|
(1)
-256%
|
(1)
-25%
|
(0)
+63%
|
(0)
+27%
|
(0)
-47%
|
(0)
-4%
|
(0)
-1%
|
(0)
-9%
|
(0)
-4%
|
(1)
-174%
|
(2)
-142%
|
(3)
-23%
|
(3)
+3%
|
(3)
-1%
|
(3)
-26%
|
(5)
-55%
|
(7)
-34%
|
(8)
-22%
|
(9)
-2%
|
(9)
+0%
|
(9)
-10%
|
(8)
+11%
|
(7)
+14%
|
(5)
+26%
|
(4)
+18%
|
(5)
-21%
|
(5)
+7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
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
|
|
| Other Items |
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
3
|
2
|
1
|
0
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-212%
|
(0)
+77%
|
1
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+36%
|
(2)
-126%
|
(0)
+98%
|
0
N/A
|
0
+164%
|
0
-3%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-133%
|
(0)
-14%
|
(0)
+38%
|
0
N/A
|
(0)
N/A
|
(0)
+7%
|
0
N/A
|
0
+59%
|
0
-38%
|
0
+328%
|
0
N/A
|
1
+73%
|
2
+160%
|
1
-42%
|
1
+23%
|
1
+1%
|
(0)
N/A
|
(0)
-316%
|
1
N/A
|
3
+281%
|
2
-34%
|
1
-51%
|
0
N/A
|
1
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
3
|
4
|
9
|
11
|
5
|
3
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
10
|
6
|
0
|
0
|
0
|
0
|
5
|
16
|
11
|
5
|
7
|
2
|
2
|
0
|
0
|
0
|
(0)
|
|
| Net Issuance of Debt |
0
|
0
|
3
|
7
|
3
|
(3)
|
0
|
2
|
1
|
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
|
2
|
4
|
4
|
3
|
|
| Other |
(0)
|
(0)
|
1
|
0
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
2
|
0
|
(2)
|
0
|
0
|
0
|
2
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
3
+41%
|
8
+196%
|
16
+99%
|
13
-16%
|
3
-75%
|
3
-6%
|
7
+117%
|
4
-45%
|
1
-84%
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+4 387%
|
0
-3%
|
4
+1 013%
|
9
+144%
|
5
-41%
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
5
+7 104%
|
15
+228%
|
11
-29%
|
7
-30%
|
7
-3%
|
0
N/A
|
2
N/A
|
3
+94%
|
4
+14%
|
4
+11%
|
3
-27%
|
|
| 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)
|
|
| Net Change in Cash |
(1)
N/A
|
0
N/A
|
1
+257%
|
(0)
N/A
|
(2)
-2 075%
|
1
N/A
|
1
+30%
|
1
+3%
|
1
+59%
|
(2)
N/A
|
(2)
-31%
|
(0)
+86%
|
0
N/A
|
0
-68%
|
0
+250%
|
0
-20%
|
(0)
N/A
|
(0)
+13%
|
(0)
-37%
|
(0)
+8%
|
(0)
+20%
|
(0)
+5%
|
(0)
-3%
|
3
N/A
|
7
+142%
|
3
-61%
|
(2)
N/A
|
(2)
-1%
|
(3)
-19%
|
(3)
-23%
|
(1)
+57%
|
7
N/A
|
3
-56%
|
(1)
N/A
|
(2)
-116%
|
(7)
-236%
|
(3)
+65%
|
(0)
+97%
|
0
N/A
|
(0)
N/A
|
(1)
-2 082%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-2%
|
(7)
-175%
|
(16)
-112%
|
(15)
+4%
|
(4)
+76%
|
(2)
+39%
|
(5)
-116%
|
(2)
+65%
|
(2)
-22%
|
(1)
+35%
|
(0)
+89%
|
0
N/A
|
(0)
N/A
|
(1)
-228%
|
(1)
-20%
|
(0)
+59%
|
(0)
+10%
|
(0)
-38%
|
(0)
+6%
|
(0)
+14%
|
(0)
-16%
|
(0)
+2%
|
(1)
-174%
|
(2)
-143%
|
(3)
-23%
|
(3)
+3%
|
(3)
-1%
|
(3)
-28%
|
(5)
-54%
|
(7)
-34%
|
(8)
-22%
|
(9)
-2%
|
(9)
+0%
|
(9)
-10%
|
(8)
+11%
|
(7)
+14%
|
(5)
+26%
|
(4)
+18%
|
(5)
-21%
|
(5)
+7%
|
|