VivoPower International PLC
NASDAQ:VVPR
Cash Flow Statement
Cash Flow Statement
VivoPower International PLC
| Sep-2018 | Mar-2019 | 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 |
(25)
|
(11)
|
(13)
|
(6)
|
(5)
|
(7)
|
(8)
|
(19)
|
(21)
|
(21)
|
(20)
|
(17)
|
(46)
|
(44)
|
(14)
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
2
|
3
|
2
|
(0)
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
4
|
|
| Other Non-Cash Items |
(3)
|
8
|
9
|
6
|
2
|
1
|
1
|
5
|
5
|
4
|
1
|
0
|
36
|
41
|
10
|
|
| Change in Working Capital |
22
|
1
|
3
|
0
|
(4)
|
(4)
|
(10)
|
(3)
|
9
|
8
|
9
|
13
|
9
|
(1)
|
(2)
|
|
| Cash from Operating Activities |
(5)
N/A
|
(2)
+68%
|
1
N/A
|
2
+174%
|
(5)
N/A
|
(8)
-79%
|
(15)
-88%
|
(13)
+13%
|
(5)
+62%
|
(8)
-53%
|
(9)
-9%
|
(1)
+89%
|
1
N/A
|
(5)
N/A
|
(6)
-22%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
|
| Other Items |
9
|
12
|
12
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(4)
|
(0)
|
(1)
|
(3)
|
(4)
|
0
|
(2)
|
|
| Cash from Investing Activities |
8
N/A
|
12
+49%
|
12
-3%
|
1
-90%
|
0
-75%
|
(2)
N/A
|
(3)
-43%
|
(4)
-57%
|
(5)
-27%
|
(1)
+74%
|
(2)
-36%
|
(5)
-165%
|
(5)
+10%
|
(3)
+30%
|
(3)
-1%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
6
|
6
|
3
|
9
|
9
|
|
| Net Issuance of Debt |
0
|
(3)
|
(2)
|
(2)
|
1
|
1
|
(3)
|
(0)
|
4
|
5
|
4
|
1
|
(1)
|
(2)
|
(0)
|
|
| Other |
(5)
|
(5)
|
(5)
|
(4)
|
(1)
|
24
|
(8)
|
(31)
|
(1)
|
4
|
0
|
(4)
|
1
|
1
|
0
|
|
| Cash from Financing Activities |
(5)
N/A
|
(8)
-56%
|
(7)
+10%
|
(6)
+17%
|
0
N/A
|
24
+122 350%
|
24
-4%
|
4
-85%
|
4
+0%
|
10
+168%
|
10
+3%
|
3
-70%
|
3
-8%
|
8
+188%
|
9
+13%
|
|
| Change in Cash | ||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
(2)
N/A
|
3
N/A
|
5
+101%
|
(3)
N/A
|
(4)
-44%
|
15
N/A
|
6
-60%
|
(14)
N/A
|
(7)
+48%
|
(0)
+99%
|
(1)
-1 360%
|
(3)
-327%
|
(0)
+89%
|
(0)
+75%
|
(0)
-54%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(2)
+69%
|
(0)
+93%
|
1
N/A
|
(5)
N/A
|
(9)
-73%
|
(16)
-73%
|
(16)
+5%
|
(6)
+59%
|
(9)
-41%
|
(10)
-8%
|
(3)
+73%
|
1
N/A
|
(4)
N/A
|
(7)
-70%
|
|