Grown Rogue International Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Net Income	6.39	-11.3	3.86	-0.53	0.45	-2.41
Depreciation & Amortization	0.57	0.94	1.12	0.58	0.75	0.19
Other Amortization	0.1	-	-	-	-	-
Loss (Gain) From Sale of Assets	-0.02	-0.05	0.53	0.18	0.01	0.01
Loss (Gain) From Sale of Investments	-	-	-	-	0.33	0.04
Loss (Gain) on Equity Investments	-0.52	0.17	-	-	-	-
Stock-Based Compensation	2.9	1.31	0.63	0.34	0.12	0.41
Other Operating Activities	-5.4	14.67	-1.66	5.83	1.52	3.47
Change in Accounts Receivable	0.64	0.05	2.8	-0.47	-0.9	-0.41
Change in Inventory	-0.81	-0.19	-2.07	-0.77	-0.09	-1.36
Change in Accounts Payable	-0.24	0.68	-6.69	0.57	-0.12	-0.29
Change in Unearned Revenue	-	-	-	-0.03	-0.1	-
Change in Income Taxes	-0.71	1.03	3.04	0.06	0.06	0.14
Change in Other Net Operating Assets	-0.56	-0.17	-0.17	-0.04	-0.01	-0.2
Operating Cash Flow	2.34	7.12	1.39	5.73	2	-0.24
Operating Cash Flow Growth	69.08%	413.79%	-75.80%	185.87%	-	-
Capital Expenditures	-1.53	-1.74	-0.76	-1.46	-1.11	-2.05
Cash Acquisitions	-1.1	-0.8	-	-	-0	0.07
Investment in Securities	-	-1.98	-	-	-	-0.75
Other Investing Activities	-1.31	-7.15	-6.11	-1.43	-	-
Investing Cash Flow	-3.94	-11.67	-6.87	-2.89	-1.11	-2.73
Long-Term Debt Issued	-	-	-	8	0.1	1.13
Long-Term Debt Repaid	-	-2.73	-	-3.57	-1.82	-2.2
Total Debt Repaid	-2.17	-2.73	-6.84	-3.57	-1.82	-2.2
Net Debt Issued (Repaid)	9.83	-2.73	-6.84	4.43	-1.72	-1.08
Issuance of Common Stock	1.19	5.8	-	-	1.3	4.96
Other Financing Activities	-1.92	-0.66	-	-	-	-0.03
Financing Cash Flow	9.1	2.42	-6.84	4.43	-0.42	3.86
Net Cash Flow	7.5	-2.12	-12.32	7.28	0.47	0.9
Free Cash Flow	0.82	5.39	0.63	4.27	0.89	-2.29
Free Cash Flow Growth	30.34%	759.59%	-85.34%	378.51%	-	-
Free Cash Flow Margin	3.69%	19.93%	2.87%	18.30%	5.03%	-24.37%
Free Cash Flow Per Share	0.00	0.03	0.00	0.03	0.01	-0.02
Cash Interest Paid	-	-	-	-	0.4	0.17
Levered Free Cash Flow	-	-0.48	-	8.03	-0.5	-4.36
Unlevered Free Cash Flow	-	1.03	-	8.91	0.05	-3.65
Change in Working Capital	-1.68	1.39	-3.08	-0.68	-1.17	-2.13

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