Polarean Imaging PLC
LSE:POLX
Cash Flow Statement
Cash Flow Statement
Polarean Imaging PLC
| 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 | |||||||||||||||||
| Net Income |
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(14)
|
(16)
|
(14)
|
(14)
|
(12)
|
(9)
|
(9)
|
(10)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
1
|
1
|
1
|
0
|
1
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
0
|
(0)
|
1
|
1
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
1
|
(0)
|
(0)
|
1
|
0
|
1
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(5)
-83%
|
(5)
+2%
|
(4)
+8%
|
(5)
-6%
|
(4)
+10%
|
(6)
-41%
|
(6)
-9%
|
(12)
-94%
|
(15)
-23%
|
(12)
+19%
|
(13)
-6%
|
(10)
+19%
|
(6)
+40%
|
(6)
+11%
|
(8)
-43%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+4%
|
(0)
+60%
|
0
N/A
|
(0)
N/A
|
(0)
-7%
|
(0)
+85%
|
(0)
-21%
|
(1)
-585%
|
(1)
+6%
|
(0)
+94%
|
0
N/A
|
0
+62%
|
0
-50%
|
0
-30%
|
0
+28%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
2
|
4
|
5
|
5
|
6
|
13
|
10
|
35
|
35
|
0
|
0
|
0
|
0
|
12
|
12
|
0
|
|
| Net Issuance of Debt |
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
4
+28%
|
5
+3%
|
4
-8%
|
6
+43%
|
12
+106%
|
10
-18%
|
35
+248%
|
35
0%
|
0
-99%
|
0
-68%
|
(0)
N/A
|
(0)
-170%
|
12
N/A
|
12
0%
|
(0)
N/A
|
|
| Change in Cash | |||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
(0)
+75%
|
(0)
-15%
|
1
N/A
|
8
+629%
|
4
-45%
|
29
+571%
|
23
-22%
|
(16)
N/A
|
(12)
+20%
|
(13)
-3%
|
(10)
+20%
|
5
N/A
|
6
+11%
|
(8)
N/A
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(5)
-82%
|
(5)
+2%
|
(4)
+8%
|
(5)
-15%
|
(5)
+9%
|
(6)
-29%
|
(6)
-9%
|
(13)
-101%
|
(16)
-22%
|
(12)
+21%
|
(13)
-6%
|
(11)
+19%
|
(6)
+40%
|
(6)
+8%
|
(8)
-42%
|
|