Advanced Oncotherapy PLC
LSE:AVO
Cash Flow Statement
Cash Flow Statement
Advanced Oncotherapy PLC
| 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 | Sep-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
1
|
2
|
1
|
1
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(7)
|
(7)
|
(3)
|
(3)
|
(4)
|
(7)
|
(6)
|
(7)
|
(6)
|
(7)
|
(10)
|
(12)
|
(14)
|
(18)
|
(21)
|
(21)
|
(21)
|
(22)
|
(25)
|
(26)
|
(21)
|
(29)
|
(33)
|
|
| 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
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
(3)
|
(4)
|
(1)
|
(0)
|
2
|
4
|
3
|
2
|
4
|
4
|
7
|
7
|
2
|
2
|
1
|
1
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
6
|
6
|
2
|
4
|
7
|
3
|
7
|
10
|
14
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(7)
|
(1)
|
2
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
4
|
16
|
13
|
(1)
|
(7)
|
(6)
|
(4)
|
(1)
|
(9)
|
(12)
|
(11)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(1)
+23%
|
(1)
-9%
|
(1)
+50%
|
(1)
+10%
|
(0)
+30%
|
(1)
-68%
|
(4)
-453%
|
(4)
-5%
|
(5)
-27%
|
(1)
+86%
|
2
N/A
|
(1)
N/A
|
(1)
+9%
|
(3)
-135%
|
(5)
-54%
|
(7)
-45%
|
(8)
-29%
|
(10)
-17%
|
(11)
-14%
|
(11)
+3%
|
(12)
-11%
|
(10)
+21%
|
0
N/A
|
(2)
N/A
|
(14)
-771%
|
(24)
-62%
|
(21)
+10%
|
(20)
+5%
|
(22)
-7%
|
(22)
-1%
|
(30)
-34%
|
(27)
+8%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(10)
|
(10)
|
(12)
|
(9)
|
(9)
|
(6)
|
(2)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(10)
|
(11)
|
(9)
|
(10)
|
(12)
|
(14)
|
(12)
|
(8)
|
(7)
|
(7)
|
(5)
|
(9)
|
(12)
|
|
| Other Items |
0
|
2
|
2
|
(0)
|
0
|
0
|
0
|
24
|
24
|
0
|
24
|
24
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
|
| Cash from Investing Activities |
(6)
N/A
|
(8)
-27%
|
(8)
-4%
|
(12)
-38%
|
(9)
+23%
|
(9)
+4%
|
(6)
+27%
|
21
N/A
|
23
+10%
|
0
-99%
|
24
+9 552%
|
25
+2%
|
(1)
N/A
|
0
N/A
|
1
+46%
|
(1)
N/A
|
(1)
-36%
|
(2)
-42%
|
(4)
-100%
|
(5)
-25%
|
(10)
-107%
|
(11)
-16%
|
(9)
+24%
|
(10)
-16%
|
(12)
-21%
|
(14)
-16%
|
(12)
+17%
|
(8)
+30%
|
(7)
+9%
|
(8)
-3%
|
(7)
+8%
|
(9)
-32%
|
(11)
-18%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
6
|
10
|
25
|
21
|
1
|
14
|
14
|
0
|
14
|
21
|
18
|
26
|
24
|
18
|
14
|
26
|
44
|
43
|
|
| Net Issuance of Debt |
2
|
4
|
6
|
8
|
14
|
12
|
5
|
(18)
|
(20)
|
5
|
(23)
|
(27)
|
1
|
(0)
|
0
|
(0)
|
(3)
|
(2)
|
0
|
0
|
(0)
|
9
|
16
|
(2)
|
(6)
|
12
|
12
|
8
|
10
|
11
|
1
|
(4)
|
(9)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
6
|
|
| Cash from Financing Activities |
3
N/A
|
5
+56%
|
6
+7%
|
8
+35%
|
14
+83%
|
12
-11%
|
5
-61%
|
(18)
N/A
|
(20)
-10%
|
5
N/A
|
(23)
N/A
|
(26)
-11%
|
2
N/A
|
2
-22%
|
2
+31%
|
6
+149%
|
9
+48%
|
25
+167%
|
21
-14%
|
1
-95%
|
13
+1 263%
|
23
+76%
|
17
-27%
|
13
-25%
|
15
+17%
|
29
+96%
|
37
+30%
|
32
-16%
|
27
-15%
|
24
-9%
|
27
+12%
|
41
+49%
|
40
-2%
|
|
| 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
|
|
| Net Change in Cash |
(5)
N/A
|
(4)
+12%
|
(4)
-2%
|
(5)
-12%
|
4
N/A
|
3
-23%
|
(2)
N/A
|
(1)
+76%
|
(1)
+4%
|
(0)
+69%
|
(0)
+50%
|
0
N/A
|
0
+86%
|
1
+162%
|
0
-91%
|
1
+711%
|
1
+80%
|
14
+978%
|
7
-47%
|
(15)
N/A
|
(8)
+50%
|
(0)
+94%
|
(1)
-229%
|
3
N/A
|
1
-69%
|
0
-72%
|
2
+720%
|
2
-3%
|
(1)
N/A
|
(5)
-447%
|
(2)
+67%
|
2
N/A
|
2
-9%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(11)
-35%
|
(11)
-2%
|
(12)
-7%
|
(10)
+21%
|
(9)
+6%
|
(7)
+22%
|
(6)
+10%
|
(5)
+29%
|
(5)
-16%
|
(1)
+79%
|
2
N/A
|
(2)
N/A
|
(2)
-16%
|
(4)
-54%
|
(5)
-43%
|
(8)
-49%
|
(10)
-31%
|
(14)
-38%
|
(17)
-17%
|
(21)
-25%
|
(23)
-14%
|
(18)
+23%
|
(9)
+48%
|
(14)
-45%
|
(29)
-108%
|
(36)
-24%
|
(30)
+16%
|
(28)
+7%
|
(29)
-4%
|
(27)
+7%
|
(39)
-46%
|
(39)
+0%
|
|