Koios Beverage Corp. (FITSF)

Koios Beverage Cash Flow Statement

Financials in millions USD. Fiscal year is June - May.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Feb 29, 2024	May 31, 2023	May 31, 2022	May 31, 2021	May 31, 2020	May 31, 2019
Net Income	0.89	-8.08	-21.16	-2.08	-3	-3.13
Depreciation & Amortization	0.08	0.09	0.06	0.04	0.02	0
Loss (Gain) on Equity Investments	0.08	0	-0.04	0	-	-
Stock-Based Compensation	-3.36	5.07	16.25	0.56	0.4	0.63
Other Operating Activities	0.14	0.05	2.36	0.07	-0.01	-
Change in Accounts Receivable	0.04	0	-0.1	-0.02	-0	-0.03
Change in Inventory	0.28	-0.1	-0.38	-0.01	0.21	-0.37
Change in Accounts Payable	0.04	0.66	0.75	-0.05	0.21	0
Change in Other Net Operating Assets	0.52	0.01	-0.19	0.1	0.36	-0.23
Operating Cash Flow	-1.23	-2.31	-2.44	-1.38	-1.82	-3.12
Capital Expenditures	-	-	-	-0.01	-0.02	-0.02
Investment in Securities	-	-	-	-0.05	-	-
Investing Cash Flow	-	-	-	-0.06	-0.02	-0.02
Short-Term Debt Issued	-	0.03	0.06	-	-	-
Long-Term Debt Issued	-	-	-	0.46	-	0.02
Total Debt Issued	-0.06	0.03	0.06	0.46	-	0.02
Short-Term Debt Repaid	-	-	-	-	-	-0.08
Long-Term Debt Repaid	-	-0.09	-0.07	-0.25	-0.03	-0.01
Total Debt Repaid	-0.1	-0.09	-0.07	-0.25	-0.03	-0.1
Net Debt Issued (Repaid)	-0.16	-0.06	-0.01	0.22	-0.03	-0.08
Issuance of Common Stock	0.95	1.53	2.66	1.25	0.1	5.49
Other Financing Activities	-	-	-	-0.1	-	-
Financing Cash Flow	0.79	1.47	2.65	1.36	0.07	5.41
Foreign Exchange Rate Adjustments	-0.02	0.04	0.07	-0.07	-0.06	-0.11
Net Cash Flow	-0.45	-0.8	0.28	-0.15	-1.83	2.15
Free Cash Flow	-1.23	-2.31	-2.44	-1.39	-1.84	-3.14
Free Cash Flow Margin	-181.00%	-185.21%	-203.12%	-216.95%	-210.78%	-1296.69%
Free Cash Flow Per Share	-0.69	-2.04	-8.73	-12.92	-17.78	-119.56
Levered Free Cash Flow	-1.73	-0.16	4.47	-0.79	-0.76	-1.97
Unlevered Free Cash Flow	-1.6	-0.04	4.62	-0.74	-0.76	-1.97
Change in Working Capital	0.88	0.56	0.09	0.02	0.77	-0.63

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