BioLargo, Inc. (BLGO)
OTCMKTS
· Delayed Price · Currency is USD
0.2001
-0.0069 (-3.33%)
Jun 26, 2025, 10:38 AM EDT
BioLargo 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 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | -3.15 | -2.4 | -3.5 | -4.47 | -7.08 | -8.43 | Upgrade
|
Depreciation & Amortization | 0.3 | 0.26 | 0.27 | 0.05 | 0.02 | 0.06 | Upgrade
|
Other Amortization | 0.03 | - | 0 | 0.02 | 0.12 | 1.62 | Upgrade
|
Asset Writedown & Restructuring Costs | 0.04 | - | 0.39 | 0.2 | 0.34 | - | Upgrade
|
Loss (Gain) From Sale of Investments | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.04 | Upgrade
|
Stock-Based Compensation | 2.57 | 2.48 | 2.51 | 2.36 | 2.24 | 3.13 | Upgrade
|
Provision & Write-off of Bad Debts | 0.01 | 0.01 | 0.09 | - | - | 0.01 | Upgrade
|
Other Operating Activities | -2.47 | -2.02 | -1.22 | -0.68 | 0.16 | -0.64 | Upgrade
|
Change in Accounts Receivable | -1.79 | -0.57 | -1.63 | -0.55 | -0.03 | -0.14 | Upgrade
|
Change in Inventory | -0.12 | -0.18 | -0.09 | -0.04 | 0.04 | -0.26 | Upgrade
|
Change in Accounts Payable | -0.57 | -0.4 | 0.47 | 0.39 | 0.18 | 0.45 | Upgrade
|
Change in Unearned Revenue | -0.26 | -0.3 | 0.29 | -0.07 | 0.04 | 0.01 | Upgrade
|
Change in Other Net Operating Assets | -0.12 | -0.09 | 0.05 | 0.02 | 0.02 | 0.01 | Upgrade
|
Operating Cash Flow | -5.52 | -3.21 | -2.37 | -2.76 | -3.94 | -4.15 | Upgrade
|
Capital Expenditures | -0.37 | -1.24 | -0.48 | -0.27 | -0.02 | -0.02 | Upgrade
|
Sale (Purchase) of Intangibles | - | - | - | - | -0.01 | - | Upgrade
|
Investment in Securities | - | - | - | - | - | -0.1 | Upgrade
|
Other Investing Activities | -0.08 | -0.08 | - | - | - | - | Upgrade
|
Investing Cash Flow | -0.45 | -1.32 | -0.48 | -0.27 | -0.03 | -0.12 | Upgrade
|
Long-Term Debt Issued | - | 0.86 | 0.07 | 0.1 | - | 0.77 | Upgrade
|
Total Debt Issued | 1.45 | 0.86 | 0.07 | 0.1 | - | 0.77 | Upgrade
|
Short-Term Debt Repaid | - | - | - | - | -0.83 | -0.03 | Upgrade
|
Long-Term Debt Repaid | - | -0.01 | -0.03 | -0.03 | -0.04 | -0.04 | Upgrade
|
Total Debt Repaid | -0.01 | -0.01 | -0.03 | -0.03 | -0.87 | -0.06 | Upgrade
|
Net Debt Issued (Repaid) | 1.44 | 0.85 | 0.04 | 0.07 | -0.87 | 0.71 | Upgrade
|
Issuance of Common Stock | 0.79 | 1.58 | 3.01 | 3.66 | 5.05 | 2.78 | Upgrade
|
Other Financing Activities | 1.99 | 2.01 | 1.61 | 0.23 | 0.05 | 0.85 | Upgrade
|
Financing Cash Flow | 4.22 | 4.44 | 4.66 | 3.96 | 4.23 | 4.34 | Upgrade
|
Foreign Exchange Rate Adjustments | -0.02 | 0.09 | -0.13 | -0.03 | -0.01 | -0 | Upgrade
|
Net Cash Flow | -1.77 | 0.01 | 1.69 | 0.89 | 0.25 | 0.06 | Upgrade
|
Free Cash Flow | -5.89 | -4.44 | -2.84 | -3.03 | -3.96 | -4.18 | Upgrade
|
Free Cash Flow Margin | -36.16% | -24.98% | -23.25% | -51.55% | -156.38% | -171.75% | Upgrade
|
Free Cash Flow Per Share | -0.02 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | Upgrade
|
Cash Interest Paid | 0.06 | 0.03 | 0.06 | 0.04 | 0.1 | 0.12 | Upgrade
|
Cash Income Tax Paid | - | - | - | 0 | 0 | 0 | Upgrade
|
Levered Free Cash Flow | -3.31 | -2.34 | -0.96 | -1.13 | -2 | -1.01 | Upgrade
|
Unlevered Free Cash Flow | -3.29 | -2.32 | -0.91 | -1.11 | -1.98 | -1.43 | Upgrade
|
Change in Net Working Capital | 2.45 | 1.17 | 0.6 | 0.04 | 0.19 | -0.08 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.