Avenira Ltd
OTC:MMMKF
Cash Flow Statement
Cash Flow Statement
Avenira Ltd
| 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
1
|
2
|
3
|
2
|
1
|
1
|
5
|
5
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
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)
|
|
| Change in Working Capital |
(4)
|
(6)
|
(9)
|
(15)
|
(14)
|
(7)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
1
|
(1)
|
(2)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(5)
N/A
|
(7)
-42%
|
(11)
-46%
|
(18)
-71%
|
(17)
+7%
|
(10)
+38%
|
(8)
+21%
|
(7)
+15%
|
(7)
+0%
|
(10)
-40%
|
(10)
-4%
|
(5)
+50%
|
(5)
+3%
|
(2)
+50%
|
(5)
-93%
|
(7)
-47%
|
(7)
-2%
|
(10)
-41%
|
(7)
+29%
|
1
N/A
|
0
-84%
|
(4)
N/A
|
(6)
-37%
|
(4)
+35%
|
(2)
+56%
|
(2)
-6%
|
(1)
+25%
|
(2)
-24%
|
(2)
-15%
|
(2)
+4%
|
(2)
-4%
|
(1)
+35%
|
(2)
-54%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(3)
|
(1)
|
(4)
|
(15)
|
(23)
|
(27)
|
(12)
|
6
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Other Items |
(0)
|
(0)
|
1
|
(0)
|
(2)
|
(10)
|
(11)
|
(0)
|
5
|
28
|
27
|
3
|
(1)
|
(1)
|
(1)
|
1
|
17
|
14
|
1
|
9
|
0
|
1
|
4
|
4
|
(0)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-16%
|
1
N/A
|
(1)
N/A
|
(2)
-288%
|
(10)
-309%
|
(11)
-10%
|
(0)
+99%
|
5
N/A
|
28
+450%
|
27
-2%
|
1
-98%
|
(1)
N/A
|
(3)
-171%
|
(2)
+46%
|
(3)
-74%
|
2
N/A
|
(10)
N/A
|
(26)
-166%
|
(3)
+89%
|
6
N/A
|
(4)
N/A
|
2
N/A
|
2
+23%
|
(2)
N/A
|
(2)
-10%
|
(3)
-54%
|
(3)
+15%
|
(2)
+31%
|
(3)
-59%
|
(4)
-49%
|
(4)
+13%
|
(3)
+14%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
16
|
18
|
5
|
43
|
43
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
(0)
|
(0)
|
3
|
15
|
13
|
3
|
26
|
(9)
|
3
|
0
|
0
|
3
|
3
|
0
|
1
|
4
|
7
|
10
|
6
|
6
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
(7)
|
1
|
2
|
4
|
2
|
(0)
|
2
|
3
|
1
|
0
|
(0)
|
0
|
(4)
|
(4)
|
|
| Other |
(1)
|
(1)
|
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)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
15
N/A
|
18
+16%
|
5
-70%
|
43
+709%
|
43
-1%
|
0
-100%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
3
N/A
|
3
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+3%
|
3
N/A
|
15
+418%
|
17
+13%
|
11
-34%
|
18
+57%
|
(7)
N/A
|
5
N/A
|
4
-9%
|
2
-43%
|
3
+35%
|
6
+79%
|
3
-48%
|
2
-26%
|
4
+94%
|
7
+65%
|
9
+28%
|
2
-76%
|
2
+1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(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
|
|
| Net Change in Cash |
10
N/A
|
10
+3%
|
(4)
N/A
|
25
N/A
|
23
-4%
|
(21)
N/A
|
(20)
+4%
|
(7)
+63%
|
(2)
+72%
|
18
N/A
|
19
+9%
|
(2)
N/A
|
(6)
-219%
|
(6)
+4%
|
(7)
-11%
|
(7)
-11%
|
9
N/A
|
(3)
N/A
|
(22)
-625%
|
16
N/A
|
(1)
N/A
|
(3)
-293%
|
1
N/A
|
1
+92%
|
(0)
N/A
|
2
N/A
|
(2)
N/A
|
(2)
-38%
|
1
N/A
|
2
+321%
|
3
+19%
|
(3)
N/A
|
(3)
-4%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(7)
-42%
|
(11)
-46%
|
(18)
-69%
|
(17)
+7%
|
(11)
+38%
|
(8)
+21%
|
(7)
+16%
|
(7)
-1%
|
(10)
-40%
|
(11)
-6%
|
(7)
+31%
|
(5)
+30%
|
(5)
-4%
|
(6)
-13%
|
(11)
-82%
|
(23)
-109%
|
(33)
-47%
|
(34)
-1%
|
(11)
+68%
|
6
N/A
|
(9)
N/A
|
(8)
+12%
|
(5)
+34%
|
(3)
+43%
|
(3)
+4%
|
(3)
+14%
|
(3)
-30%
|
(4)
-17%
|
(5)
-22%
|
(6)
-32%
|
(6)
+12%
|
(6)
-4%
|
|