MicroSalt Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-4.71	-3.48	-1.94
Depreciation & Amortization	0.01	0.01	0
Stock-Based Compensation	0.33	0.57	0.38
Other Operating Activities	0.61	0.13	-0.47
Change in Accounts Receivable	-0.31	-1.04	-0.08
Change in Inventory	-0.25	-0.36	0.02
Change in Accounts Payable	0.13	1.58	0.11
Operating Cash Flow	-4.2	-2.59	-1.97
Capital Expenditures	0.01	-0.01	-
Sale (Purchase) of Intangibles	-0.17	-0.18	-0.12
Investing Cash Flow	-0.16	-0.19	-0.12
Long-Term Debt Issued	-	2.72	1.65
Net Debt Issued (Repaid)	1.31	2.72	1.65
Issuance of Common Stock	6.32	0.07	-
Other Financing Activities	-0.7	-	0.51
Financing Cash Flow	6.93	2.8	2.16
Foreign Exchange Rate Adjustments	-0.27	0.01	-
Net Cash Flow	2.31	0.03	0.07
Free Cash Flow	-4.19	-2.6	-1.97
Free Cash Flow Margin	-779.33%	-452.26%	-309.09%
Free Cash Flow Per Share	-0.36	-0.29	-169.37
Levered Free Cash Flow	-	-1.6	-
Unlevered Free Cash Flow	-	-1.52	-
Change in Net Working Capital	-	-0.18	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.