Psyence Group Cash Flow Statement

Financials in millions CAD. Fiscal year is April - March.

Millions CAD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-65.83	-69.45	-6.08	-4.6	-13.54
Depreciation & Amortization	0.03	0.1	0.09	0.05	0.03
Other Amortization	0	0	0	0	1.53
Loss (Gain) From Sale of Assets	0.52	-0.02	-	-	-
Loss (Gain) on Equity Investments	0.05	-	0.13	0.09	-
Stock-Based Compensation	0.73	0.57	0.45	0.86	1.31
Other Operating Activities	58.99	64.38	-0.11	0.01	8.17
Change in Accounts Receivable	-0	0.01	-0.07	0.04	-0.22
Change in Accounts Payable	-0.1	-0.74	2.45	0.09	0.1
Change in Other Net Operating Assets	-0.05	0.24	-0.56	-0.09	-0.02
Operating Cash Flow	-5.71	-4.92	-3.64	-3.56	-2.64
Capital Expenditures	-0.01	-0.99	-0.26	-0.16	-0.43
Cash Acquisitions	-	-	-	-	0
Sale (Purchase) of Intangibles	-	-	-	-	-0.02
Investment in Securities	-	-	-	-0	-
Other Investing Activities	-0.01	-0	-0.17	-0.15	-
Investing Cash Flow	-0.02	-0.99	-0.43	-0.31	-0.45
Short-Term Debt Issued	-	4.36	-	1.27	-
Total Debt Issued	4.77	4.36	-	1.27	-
Short-Term Debt Repaid	-	-0.97	-	-	-
Long-Term Debt Repaid	-	-0	-0	-0	-
Total Debt Repaid	0.03	-0.97	-0	-0	-0
Net Debt Issued (Repaid)	4.8	3.38	-0	1.27	-0
Issuance of Common Stock	11.28	1.2	3	-	10.41
Other Financing Activities	-	-	-0.03	-	-
Financing Cash Flow	16.08	4.58	2.96	1.27	10.41
Net Cash Flow	10.35	-1.32	-1.11	-2.6	7.32
Free Cash Flow	-5.72	-5.9	-3.91	-3.72	-3.07
Free Cash Flow Per Share	-0.62	-0.66	-0.66	-0.65	-
Levered Free Cash Flow	-3.57	-3.91	-1.37	-2.17	-
Unlevered Free Cash Flow	-3.56	-3.87	-1.29	-2.17	-
Change in Net Working Capital	0.33	0.26	-2.22	0	-

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.