Pensana PLC
LSE:PRE
Cash Flow Statement
Cash Flow Statement
Pensana PLC
| 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 |
0
|
(2)
|
0
|
(3)
|
(9)
|
(11)
|
(10)
|
(11)
|
(4)
|
(4)
|
(6)
|
(5)
|
(11)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
2
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
3
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
(1)
|
(1)
|
1
|
0
|
7
|
|
| Change in Working Capital |
(1)
|
0
|
(2)
|
(3)
|
0
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
(0)
|
0
|
2
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-26%
|
(2)
-48%
|
(3)
-37%
|
(7)
-106%
|
(9)
-32%
|
(8)
+13%
|
(7)
+17%
|
(6)
+12%
|
(6)
-7%
|
(6)
+10%
|
(5)
+15%
|
(3)
+44%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(15)
|
(21)
|
(18)
|
(14)
|
(16)
|
(15)
|
(9)
|
(6)
|
|
| Other Items |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
2
|
1
|
1
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+14%
|
(3)
-52%
|
(5)
-67%
|
(7)
-44%
|
(15)
-123%
|
(21)
-40%
|
(18)
+13%
|
(12)
+36%
|
(12)
-5%
|
(13)
-7%
|
(8)
+41%
|
(5)
+34%
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
8
|
3
|
6
|
15
|
28
|
23
|
17
|
23
|
24
|
14
|
0
|
0
|
2
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
10
|
10
|
5
|
|
| Other |
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
7
N/A
|
2
-63%
|
6
+149%
|
15
+141%
|
26
+79%
|
21
-20%
|
16
-22%
|
23
+41%
|
24
+4%
|
19
-21%
|
10
-44%
|
10
-3%
|
7
-30%
|
|
| Change in Cash | ||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
3
N/A
|
(1)
N/A
|
1
N/A
|
7
+743%
|
13
+89%
|
(3)
N/A
|
(14)
-362%
|
(3)
+77%
|
7
N/A
|
1
-90%
|
(8)
N/A
|
(2)
+71%
|
(1)
+71%
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(4)
-14%
|
(5)
-30%
|
(8)
-50%
|
(14)
-69%
|
(24)
-77%
|
(29)
-20%
|
(25)
+14%
|
(20)
+20%
|
(22)
-11%
|
(20)
+8%
|
(13)
+34%
|
(9)
+34%
|
|