Mediwound Ltd
F:M8W
Cash Flow Statement
Cash Flow Statement
Mediwound Ltd
| Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
(1)
|
(15)
|
(13)
|
(15)
|
(12)
|
(19)
|
(25)
|
(23)
|
(21)
|
(22)
|
(19)
|
(23)
|
(25)
|
(19)
|
(19)
|
(16)
|
(22)
|
(22)
|
(22)
|
(22)
|
(14)
|
(1)
|
(1)
|
16
|
19
|
5
|
7
|
(9)
|
(11)
|
(9)
|
(10)
|
(10)
|
(11)
|
(14)
|
(14)
|
(15)
|
(16)
|
(20)
|
(20)
|
(14)
|
(12)
|
(7)
|
(13)
|
(20)
|
(28)
|
(30)
|
(21)
|
(28)
|
(21)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
2
|
3
|
4
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
|
| Other Non-Cash Items |
(12)
|
(10)
|
4
|
0
|
1
|
(2)
|
1
|
6
|
3
|
1
|
2
|
(0)
|
3
|
5
|
(0)
|
0
|
(0)
|
7
|
8
|
8
|
7
|
(0)
|
(11)
|
(11)
|
(11)
|
(14)
|
(2)
|
(2)
|
(3)
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
14
|
13
|
8
|
5
|
(7)
|
(1)
|
6
|
13
|
14
|
4
|
9
|
0
|
|
| Change in Working Capital |
(1)
|
1
|
1
|
1
|
(1)
|
(1)
|
1
|
(0)
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
1
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
6
|
3
|
4
|
3
|
(1)
|
3
|
(0)
|
(1)
|
1
|
(2)
|
0
|
(0)
|
(4)
|
(5)
|
(7)
|
(2)
|
(2)
|
0
|
2
|
(3)
|
(2)
|
(1)
|
1
|
3
|
2
|
4
|
|
| Cash from Operating Activities |
(9)
N/A
|
(9)
+1%
|
(10)
-12%
|
(11)
-16%
|
(13)
-19%
|
(15)
-10%
|
(16)
-12%
|
(18)
-9%
|
(18)
-1%
|
(19)
-5%
|
(20)
-3%
|
(19)
+3%
|
(18)
+5%
|
(17)
+5%
|
(16)
+4%
|
(17)
-4%
|
(18)
-3%
|
(16)
+8%
|
(16)
-1%
|
(15)
+10%
|
(16)
-10%
|
(15)
+11%
|
(12)
+17%
|
(11)
+11%
|
12
N/A
|
9
-29%
|
8
-3%
|
8
+1%
|
(12)
N/A
|
(6)
+50%
|
(7)
-18%
|
(8)
-16%
|
(6)
+23%
|
(10)
-63%
|
(9)
+11%
|
(10)
-13%
|
(14)
-43%
|
(16)
-12%
|
(12)
+26%
|
(7)
+40%
|
(7)
N/A
|
(6)
+18%
|
(10)
-79%
|
(16)
-50%
|
(14)
+10%
|
(15)
-4%
|
(14)
+7%
|
(13)
+4%
|
(15)
-16%
|
(15)
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(8)
|
(8)
|
(6)
|
(6)
|
(4)
|
(4)
|
|
| Other Items |
0
|
0
|
(3)
|
0
|
(53)
|
(50)
|
(37)
|
(42)
|
12
|
25
|
36
|
10
|
15
|
(3)
|
3
|
12
|
9
|
14
|
2
|
(2)
|
(3)
|
(5)
|
(17)
|
9
|
8
|
(5)
|
(6)
|
(6)
|
2
|
11
|
18
|
19
|
12
|
14
|
4
|
0
|
(3)
|
(3)
|
0
|
(6)
|
(28)
|
(33)
|
(28)
|
(22)
|
8
|
(1)
|
(2)
|
(4)
|
(4)
|
15
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-11%
|
(3)
-385%
|
(0)
+86%
|
(53)
-13 215%
|
(51)
+5%
|
(37)
+27%
|
(43)
-14%
|
11
N/A
|
25
+119%
|
36
+46%
|
9
-74%
|
14
+47%
|
(4)
N/A
|
2
N/A
|
11
+522%
|
9
-23%
|
13
+48%
|
0
-97%
|
(2)
N/A
|
(4)
-55%
|
(6)
-52%
|
(17)
-189%
|
8
N/A
|
7
-15%
|
(5)
N/A
|
(7)
-28%
|
(6)
+7%
|
1
N/A
|
10
+1 024%
|
17
+72%
|
18
+6%
|
11
-41%
|
13
+24%
|
4
-73%
|
(0)
N/A
|
(3)
-607%
|
(3)
+2%
|
(0)
+84%
|
(8)
-1 517%
|
(31)
-302%
|
(37)
-18%
|
(34)
+7%
|
(29)
+16%
|
0
N/A
|
(8)
N/A
|
(8)
-5%
|
(10)
-19%
|
(8)
+21%
|
11
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
16
|
16
|
90
|
88
|
72
|
72
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
23
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
22
|
38
|
53
|
53
|
41
|
25
|
0
|
1
|
24
|
23
|
23
|
24
|
31
|
|
| Net Issuance of Debt |
5
|
5
|
3
|
2
|
(1)
|
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)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
|
| Cash from Financing Activities |
6
N/A
|
21
+246%
|
19
-7%
|
92
+377%
|
87
-5%
|
72
-17%
|
72
+0%
|
(2)
N/A
|
1
N/A
|
0
-40%
|
1
+152%
|
0
N/A
|
1
N/A
|
1
+91%
|
1
-30%
|
1
+3%
|
1
-7%
|
23
+2 587%
|
23
-2%
|
23
N/A
|
23
+0%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+47%
|
(0)
-180%
|
(1)
-261%
|
(1)
-2%
|
(1)
-23%
|
(1)
-9%
|
(1)
+54%
|
(1)
-13%
|
(1)
-8%
|
(1)
-10%
|
(1)
-24%
|
9
N/A
|
9
-6%
|
21
+138%
|
36
+71%
|
50
+40%
|
50
+1%
|
38
-25%
|
23
-39%
|
(2)
N/A
|
(2)
+15%
|
20
N/A
|
19
-2%
|
20
+2%
|
20
+3%
|
30
+48%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
(3)
N/A
|
12
N/A
|
7
-42%
|
80
+1 095%
|
20
-75%
|
7
-67%
|
18
+172%
|
(63)
N/A
|
(7)
+89%
|
6
N/A
|
17
+204%
|
(8)
N/A
|
(3)
+61%
|
(19)
-509%
|
(14)
+30%
|
(5)
+64%
|
(8)
-61%
|
20
N/A
|
7
-64%
|
6
-19%
|
3
-50%
|
(21)
N/A
|
(29)
-43%
|
(3)
+90%
|
19
N/A
|
3
-85%
|
1
-82%
|
1
+62%
|
(12)
N/A
|
3
N/A
|
10
+238%
|
10
-4%
|
4
-55%
|
3
-33%
|
(6)
N/A
|
(1)
+84%
|
(9)
-790%
|
1
N/A
|
23
+1 788%
|
34
+50%
|
11
-67%
|
(6)
N/A
|
(22)
-291%
|
(46)
-110%
|
(15)
+67%
|
(2)
+84%
|
(3)
-8%
|
(3)
-23%
|
(3)
+18%
|
26
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(9)
+0%
|
(10)
-9%
|
(12)
-16%
|
(14)
-19%
|
(15)
-9%
|
(17)
-10%
|
(18)
-9%
|
(18)
0%
|
(19)
-5%
|
(20)
-3%
|
(20)
+2%
|
(19)
+5%
|
(18)
+4%
|
(17)
+4%
|
(18)
-3%
|
(18)
-3%
|
(17)
+6%
|
(18)
-2%
|
(16)
+10%
|
(17)
-9%
|
(15)
+12%
|
(13)
+16%
|
(12)
+9%
|
11
N/A
|
8
-30%
|
8
-6%
|
8
+2%
|
(12)
N/A
|
(7)
+46%
|
(8)
-17%
|
(9)
-15%
|
(7)
+22%
|
(11)
-53%
|
(9)
+13%
|
(11)
-12%
|
(15)
-42%
|
(17)
-11%
|
(12)
+25%
|
(9)
+27%
|
(10)
-10%
|
(10)
-3%
|
(17)
-65%
|
(22)
-30%
|
(22)
-2%
|
(22)
0%
|
(20)
+11%
|
(19)
+4%
|
(19)
-1%
|
(19)
+4%
|
|