Blender Bites Cash Flow Statement

Financials in millions CAD. Fiscal year is November - October.

Millions CAD. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jul '24 Jul 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021	Oct '20 Oct 31, 2020	Oct '19 Oct 31, 2019
Net Income	-3.88	-8.48	-4.63	-15.95	-0.12	-0.17
Depreciation & Amortization	0.09	0.09	0.05	0.01	0	0
Loss (Gain) From Sale of Assets	-	-	-	-	-	0.04
Stock-Based Compensation	0.44	4.68	0.92	-	-	-
Provision & Write-off of Bad Debts	-0.04	-0.02	-	-	-	-
Other Operating Activities	-0.48	-0.07	0	14.91	0.01	0
Change in Accounts Receivable	-0.65	-0.62	-0.19	-0.4	-0	-0.01
Change in Inventory	0.31	-1.11	-0.39	-	-	-
Change in Accounts Payable	0.49	1.47	0.27	0.15	0.08	-0.02
Change in Other Net Operating Assets	0.21	-0.04	1.27	-1.32	-	0
Operating Cash Flow	-3.5	-4.12	-2.7	-2.6	-0.03	-0.15
Capital Expenditures	-0	-0.51	-0.39	-0.08	-	-0.05
Cash Acquisitions	-	-	-	0.9	-	-
Sale (Purchase) of Intangibles	-0.04	-0.03	-0.02	-0.02	-	-0
Investing Cash Flow	-0.04	-0.54	-0.4	0.8	-	-0.05
Short-Term Debt Issued	-	-	-	1.06	0.19	-
Total Debt Issued	2.05	-	-	1.06	0.19	-
Short-Term Debt Repaid	-	-	-	-1.03	-	-
Total Debt Repaid	-	-	-	-1.03	-	-
Net Debt Issued (Repaid)	2.05	-	-	0.03	0.19	-
Issuance of Common Stock	1.41	5.21	0.74	3.95	-	0.25
Other Financing Activities	-	-	-	0.2	-	-
Financing Cash Flow	3.46	5.21	0.74	4.18	0.19	0.25
Net Cash Flow	-0.08	0.55	-2.37	2.38	0.16	0.04
Free Cash Flow	-3.5	-4.63	-3.09	-2.68	-0.03	-0.2
Free Cash Flow Margin	-64.57%	-138.57%	-80.34%	-284.66%	-7.44%	-337.53%
Free Cash Flow Per Share	-0.44	-0.88	-0.78	-1.27	-1.38	-
Cash Interest Paid	-	-	-	0.03	-	-
Levered Free Cash Flow	-2.18	-1.68	-1.6	-1.91	0.01	-
Unlevered Free Cash Flow	-2.16	-1.67	-1.6	-1.88	0.01	-
Change in Net Working Capital	-0.31	0.57	-0.7	1.15	-0.08	-

Source: S&P Capital IQ. Standard template. Financial Sources.