Bakhu Holdings 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	-3.41	-10.31	-15.47	-6.89	-1.11	-10.65
Depreciation & Amortization	0.13	0.13	0.08	-	-	-
Loss (Gain) From Sale of Assets	-	0.07	-	-	-	-
Asset Writedown & Restructuring Costs	-	-	2.73	-	-	-
Stock-Based Compensation	2.01	8.11	9.17	4.58	0.55	10.5
Change in Accounts Payable	0	1.37	0.77	0.45	0.05	-0.01
Change in Other Net Operating Assets	0.47	0.19	0.14	0.07	0.01	0
Operating Cash Flow	-1.12	-0.43	-2.58	-1.79	-0.49	-0.16
Sale of Property, Plant & Equipment	0.01	0.02	-	-	-	-
Investing Cash Flow	0.01	0.02	-	-	-	-
Short-Term Debt Issued	-	0.37	1.06	1.72	0.25	0.15
Total Debt Issued	1.19	0.37	1.06	1.72	0.25	0.15
Short-Term Debt Repaid	-	-0	-0.12	-0.16	-0.02	-
Total Debt Repaid	-	-0	-0.12	-0.16	-0.02	-
Net Debt Issued (Repaid)	1.19	0.37	0.94	1.56	0.23	0.15
Issuance of Common Stock	-	0.03	1.61	0.27	0.28	-
Financing Cash Flow	1.19	0.4	2.55	1.82	0.51	0.15
Net Cash Flow	0.08	-0.01	-0.03	0.03	0.02	-0.01
Levered Free Cash Flow	-0.11	3.41	2.19	0.79	-0.08	3.83
Unlevered Free Cash Flow	0.07	3.53	2.28	0.83	-0.07	3.83
Change in Working Capital	0.47	1.57	0.9	0.52	0.06	-0.01

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