Biovaxys Technology Corp
OTC:BVAXF
Cash Flow Statement
Cash Flow Statement
Biovaxys Technology Corp
| Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(12)
|
(11)
|
(12)
|
(13)
|
(8)
|
(6)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(6)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
8
|
8
|
9
|
10
|
4
|
4
|
3
|
3
|
2
|
3
|
3
|
1
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
1
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
0
|
(0)
|
1
|
2
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-11%
|
(1)
-303%
|
(3)
-137%
|
(4)
-23%
|
(5)
-54%
|
(5)
+4%
|
(4)
+24%
|
(4)
-4%
|
(2)
+49%
|
(2)
+26%
|
(1)
+8%
|
(1)
+9%
|
(1)
+4%
|
(1)
+16%
|
(1)
+30%
|
(0)
+37%
|
(1)
-84%
|
(2)
-119%
|
(3)
-48%
|
(2)
+16%
|
(3)
-28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
|
| Other Items |
(0)
|
(0)
|
0
|
0
|
0
|
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)
-729%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+167%
|
0
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
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
3
|
3
|
5
|
6
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
|
| 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)
|
|
| Other |
(0)
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
1
+83%
|
3
+312%
|
3
+4%
|
5
+34%
|
5
+15%
|
3
-36%
|
3
-4%
|
3
-12%
|
1
-52%
|
1
-20%
|
1
+22%
|
1
-8%
|
1
N/A
|
1
-26%
|
2
+78%
|
2
+1%
|
2
+45%
|
3
+31%
|
3
-4%
|
3
+7%
|
2
-23%
|
|
| 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
|
|
| Net Change in Cash |
0
N/A
|
0
+136%
|
2
+512%
|
1
-71%
|
1
+87%
|
0
-90%
|
(2)
N/A
|
(1)
+61%
|
(1)
-79%
|
(1)
+45%
|
(0)
+36%
|
(0)
+83%
|
(0)
-10%
|
(0)
+55%
|
(0)
-265%
|
1
N/A
|
0
-85%
|
0
+273%
|
0
-57%
|
(1)
N/A
|
(0)
+81%
|
(0)
-213%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-11%
|
(1)
-303%
|
(3)
-137%
|
(4)
-23%
|
(5)
-54%
|
(5)
+4%
|
(4)
+24%
|
(4)
-4%
|
(2)
+49%
|
(2)
+26%
|
(1)
+8%
|
(1)
+9%
|
(1)
+4%
|
(1)
+16%
|
(1)
+30%
|
(2)
-106%
|
(2)
-26%
|
(3)
-53%
|
(3)
+6%
|
(3)
-23%
|
(3)
+12%
|
|