Imugene Ltd
OTC:IUGNF
Cash Flow Statement
Cash Flow Statement
Imugene Ltd
| Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | 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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
6
|
0
|
4
|
0
|
5
|
8
|
0
|
6
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
4
|
5
|
5
|
7
|
7
|
(0)
|
13
|
0
|
3
|
14
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+19%
|
(2)
-33%
|
(2)
-24%
|
(2)
+14%
|
(2)
-20%
|
(2)
+7%
|
(2)
+9%
|
(2)
-2%
|
(1)
+16%
|
(1)
+11%
|
1
N/A
|
1
-40%
|
(2)
N/A
|
(2)
+23%
|
1
N/A
|
1
+114%
|
(1)
N/A
|
(1)
-56%
|
(2)
-61%
|
(1)
+12%
|
(1)
+36%
|
(1)
-31%
|
(2)
-44%
|
(2)
-25%
|
(2)
+6%
|
(3)
-59%
|
(3)
+6%
|
(3)
+7%
|
(3)
-7%
|
(5)
-58%
|
(6)
-42%
|
(8)
-24%
|
(9)
-11%
|
(10)
-19%
|
(11)
-4%
|
(13)
-22%
|
(20)
-48%
|
(31)
-57%
|
(42)
-35%
|
(31)
+24%
|
(102)
-223%
|
(140)
-38%
|
(76)
+46%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(5)
|
(4)
|
(0)
|
(0)
|
0
|
(9)
|
(20)
|
(8)
|
|
| Other Items |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
(7)
|
(5)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+17%
|
(0)
+20%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-18%
|
0
-28%
|
0
-15%
|
0
-27%
|
0
-13%
|
0
+14%
|
0
N/A
|
0
-13%
|
0
-43%
|
0
-50%
|
0
-50%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-5 800%
|
(1)
-68%
|
(0)
+53%
|
(0)
+85%
|
(0)
-30%
|
(0)
+78%
|
(0)
+89%
|
0
N/A
|
(0)
N/A
|
(0)
+20%
|
0
N/A
|
(1)
N/A
|
(1)
+2%
|
(1)
+2%
|
(5)
-352%
|
(4)
+27%
|
(0)
+94%
|
0
N/A
|
2
+874%
|
(7)
N/A
|
(27)
-278%
|
(13)
+54%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
2
|
0
|
4
|
5
|
2
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
6
|
12
|
9
|
20
|
20
|
25
|
25
|
8
|
18
|
116
|
109
|
91
|
88
|
54
|
54
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
19
|
|
| Other |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(8)
|
(8)
|
(5)
|
(5)
|
(3)
|
(3)
|
(1)
|
|
| Cash from Financing Activities |
4
N/A
|
2
-42%
|
0
-95%
|
4
+3 091%
|
5
+43%
|
2
-69%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
+1 342%
|
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
+13%
|
3
+182%
|
2
-8%
|
3
+32%
|
3
+2%
|
3
-17%
|
3
+1%
|
3
+9%
|
6
+98%
|
11
+85%
|
8
-28%
|
19
+136%
|
19
+0%
|
23
+21%
|
23
0%
|
8
-65%
|
18
+123%
|
109
+506%
|
101
-7%
|
86
-16%
|
83
-3%
|
49
-40%
|
49
-1%
|
17
-65%
|
|
| 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
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
1
-65%
|
(2)
N/A
|
2
N/A
|
3
+107%
|
(0)
N/A
|
(2)
-768%
|
(2)
+7%
|
(2)
-4%
|
(1)
+23%
|
1
N/A
|
3
+494%
|
1
-72%
|
(2)
N/A
|
(2)
+26%
|
1
N/A
|
1
+102%
|
(1)
N/A
|
(1)
-68%
|
(1)
+13%
|
(0)
+42%
|
2
N/A
|
1
-61%
|
1
-19%
|
1
+36%
|
1
+1%
|
(0)
N/A
|
0
N/A
|
3
+2 838%
|
8
+150%
|
3
-63%
|
12
+303%
|
11
-7%
|
13
+13%
|
11
-13%
|
(4)
N/A
|
(1)
+84%
|
86
N/A
|
70
-18%
|
44
-38%
|
53
+22%
|
(60)
N/A
|
(119)
-99%
|
(71)
+40%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+20%
|
(2)
-34%
|
(2)
-24%
|
(2)
+14%
|
(2)
-20%
|
(2)
+6%
|
(2)
+9%
|
(2)
-2%
|
(1)
+16%
|
(1)
+11%
|
1
N/A
|
1
-40%
|
(2)
N/A
|
(2)
+23%
|
1
N/A
|
1
+114%
|
(1)
N/A
|
(1)
-56%
|
(2)
-61%
|
(1)
+12%
|
(1)
+31%
|
(2)
-85%
|
(3)
-51%
|
(3)
+5%
|
(2)
+21%
|
(3)
-57%
|
(3)
+8%
|
(3)
+6%
|
(3)
-7%
|
(5)
-74%
|
(7)
-39%
|
(8)
-17%
|
(10)
-28%
|
(12)
-15%
|
(12)
-3%
|
(19)
-52%
|
(24)
-26%
|
(31)
-32%
|
(42)
-34%
|
(31)
+25%
|
(111)
-253%
|
(161)
-44%
|
(83)
+48%
|
|