Body and Mind Cash Flow Statement

Financials in millions USD. Fiscal year is August - July.

Millions USD. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Apr '24 Apr 30, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021	Jul '20 Jul 31, 2020	Jul '19 Jul 31, 2019
Net Income	-13.89	-20.78	-28.86	-2.26	-4.34	-3.75
Depreciation & Amortization	1.38	1.8	1.81	2.32	0.58	0.29
Asset Writedown & Restructuring Costs	9.49	9.37	20.52	0	0	0.04
Loss (Gain) From Sale of Investments	-	-	-	0.59	-	-
Loss (Gain) on Equity Investments	-	-	-	-0.01	-0.4	-0.06
Stock-Based Compensation	0.11	0.27	0.44	0.98	1.28	0.88
Other Operating Activities	-7.24	0.64	1.71	-0.15	-1.04	0.49
Change in Accounts Receivable	-2.09	-0.14	1.16	-0.53	-0.02	-0.53
Change in Inventory	1.61	1.25	-0.2	-0.81	-0.59	-0.44
Change in Accounts Payable	0.58	0.79	0.49	-0.19	-0.29	0.53
Change in Income Taxes	2.25	2.77	-1.07	1.8	1.37	-
Change in Other Net Operating Assets	-1.73	-0.75	-0.78	-1.43	1.14	-0.68
Operating Cash Flow	-4.2	-3.83	-3.44	0.29	-2.31	-3.23
Capital Expenditures	-0.14	-0.99	-0.26	-0.4	-0.87	-0.37
Cash Acquisitions	-	-	-0.87	-0.07	-2.89	-
Investment in Securities	-	-	-	-	-0.33	-8.09
Other Investing Activities	8.31	-0.02	-0.62	-	-	-
Investing Cash Flow	8.69	-0.07	-2.15	-0.83	-5.34	-8.51
Short-Term Debt Issued	-	0.51	-	-	-	-
Long-Term Debt Issued	-	3.01	-	5.85	-	5.22
Total Debt Issued	0.52	3.52	-	5.85	-	5.22
Long-Term Debt Repaid	-	-	-0.03	-	-	-6.66
Total Debt Repaid	-7.15	-	-0.03	-	-	-6.66
Net Debt Issued (Repaid)	-6.63	3.52	-0.03	5.85	-	-1.44
Issuance of Common Stock	-	-	-	0.31	0.09	21.83
Other Financing Activities	-	-	-	-	-	-0.27
Financing Cash Flow	-6.63	3.52	-0.03	6.17	0.09	20.12
Foreign Exchange Rate Adjustments	-0.02	0.26	0.1	0.39	-0.1	0.29
Miscellaneous Cash Flow Adjustments	-0.03	0.18	-0.11	-	-	-
Net Cash Flow	-2.19	0.04	-5.63	6.02	-7.65	8.68
Free Cash Flow	-4.34	-4.83	-3.71	-0.11	-3.18	-3.6
Free Cash Flow Margin	-18.87%	-21.15%	-15.87%	-0.40%	-60.18%	-78.00%
Free Cash Flow Per Share	-0.03	-0.04	-0.03	-0.00	-0.03	-0.05
Cash Interest Paid	0.58	1.04	0.88	-	-	0.39
Cash Income Tax Paid	0.02	0.03	3.44	0.58	0.07	-
Levered Free Cash Flow	-5.5	-1.99	-4.14	2.8	-3.07	-2.07
Unlevered Free Cash Flow	-3.85	-0.92	-3.29	2.84	-2.98	-1.3
Change in Working Capital	0.61	3.93	-0.4	-1.17	1.61	-1.12

Updated Jun 20, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.