Nemaura Medical Inc
F:N18A
Cash Flow Statement
Cash Flow Statement
Nemaura Medical Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(9)
|
(10)
|
(12)
|
(14)
|
(14)
|
(15)
|
(13)
|
(14)
|
(13)
|
(10)
|
(11)
|
|
| Depreciation & Amortization |
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
|
0
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
5
|
6
|
7
|
8
|
8
|
7
|
6
|
5
|
1
|
1
|
|
| 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
|
|
| 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
|
1
|
|
| Change in Working Capital |
2
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
2
N/A
|
1
-40%
|
1
-30%
|
0
-27%
|
(1)
N/A
|
(1)
+41%
|
(1)
-1%
|
(1)
-2%
|
(1)
-39%
|
(1)
-3%
|
(1)
-1%
|
(1)
+3%
|
(1)
+2%
|
(1)
-6%
|
(2)
-32%
|
(2)
-5%
|
(2)
-22%
|
(2)
-7%
|
(3)
-18%
|
(3)
-18%
|
(4)
-11%
|
(4)
-7%
|
(4)
-2%
|
(4)
+2%
|
(3)
+9%
|
(4)
-11%
|
(5)
-20%
|
(6)
-20%
|
(6)
-8%
|
(7)
-10%
|
(6)
+2%
|
(6)
+12%
|
(7)
-14%
|
(7)
-11%
|
(8)
-5%
|
(8)
-9%
|
(8)
-3%
|
(9)
-2%
|
(10)
-12%
|
(10)
+1%
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(4)
|
2
|
1
|
3
|
5
|
4
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
+70%
|
(0)
-133%
|
(0)
+86%
|
(0)
-400%
|
(0)
-160%
|
(0)
+31%
|
(0)
N/A
|
(0)
+22%
|
(0)
-29%
|
(0)
N/A
|
(6)
-6 911%
|
(6)
+11%
|
(6)
N/A
|
(4)
+23%
|
2
N/A
|
1
-33%
|
3
+105%
|
4
+67%
|
4
-1%
|
4
-2%
|
3
-32%
|
(0)
N/A
|
(0)
+5%
|
(0)
+38%
|
(0)
+31%
|
(1)
-533%
|
(1)
-47%
|
(1)
-46%
|
(1)
-21%
|
(1)
+23%
|
(1)
+17%
|
(1)
+19%
|
(1)
+17%
|
(1)
+20%
|
(1)
-4%
|
(0)
+35%
|
(0)
+34%
|
(0)
+23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
0
|
0
|
2
|
16
|
16
|
16
|
17
|
3
|
3
|
6
|
3
|
0
|
3
|
8
|
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)
|
5
|
5
|
5
|
24
|
18
|
16
|
13
|
(12)
|
(16)
|
(10)
|
(9)
|
(6)
|
(4)
|
(4)
|
(5)
|
|
| Other |
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)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
5
|
0
|
5
|
(1)
|
(1)
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
+3 996%
|
10
+1%
|
0
N/A
|
10
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
|
2
N/A
|
2
-4%
|
2
+8%
|
2
N/A
|
0
-98%
|
0
+100%
|
7
+6 790%
|
20
+186%
|
19
-1%
|
38
+95%
|
32
-14%
|
17
-47%
|
15
-13%
|
(6)
N/A
|
(8)
-24%
|
(7)
+10%
|
(6)
+12%
|
2
N/A
|
(1)
N/A
|
4
N/A
|
3
-33%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
1
-35%
|
1
-20%
|
1
-31%
|
(2)
N/A
|
(1)
+35%
|
(1)
+17%
|
9
N/A
|
9
-2%
|
8
-8%
|
8
-2%
|
(2)
N/A
|
(8)
-276%
|
(7)
+15%
|
(8)
-7%
|
(6)
+23%
|
(0)
+98%
|
(1)
-967%
|
(0)
+94%
|
3
N/A
|
3
-13%
|
3
-6%
|
1
-55%
|
(4)
N/A
|
(4)
+9%
|
3
N/A
|
15
+425%
|
14
-8%
|
32
+129%
|
25
-20%
|
10
-61%
|
8
-17%
|
(14)
N/A
|
(17)
-17%
|
(17)
-1%
|
(16)
+6%
|
(8)
+51%
|
(11)
-41%
|
(6)
+47%
|
(7)
-26%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
-40%
|
1
-33%
|
0
-33%
|
(2)
N/A
|
(1)
+36%
|
(1)
+1%
|
(1)
+1%
|
(1)
-35%
|
(1)
-2%
|
(1)
-2%
|
(1)
+3%
|
(1)
+3%
|
(1)
-4%
|
(2)
-30%
|
(2)
-5%
|
(2)
-22%
|
(2)
-7%
|
(3)
-17%
|
(3)
-20%
|
(4)
-11%
|
(4)
-9%
|
(4)
-4%
|
(4)
+2%
|
(4)
+9%
|
(4)
-8%
|
(5)
-18%
|
(6)
-30%
|
(7)
-12%
|
(8)
-15%
|
(8)
-2%
|
(7)
+14%
|
(7)
-9%
|
(8)
-7%
|
(8)
-3%
|
(9)
-7%
|
(9)
-3%
|
(9)
+1%
|
(10)
-10%
|
(10)
+1%
|
|