FutureTech II Acquisition Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-0.75	2.91	0.7	-0
Other Operating Activities	-1.34	-4.95	-1.68	-
Change in Accounts Payable	0.85	0.16	0.1	0
Change in Income Taxes	-0.79	0.78	0.31	-
Change in Other Net Operating Assets	0.1	-0.67	-0.04	-
Operating Cash Flow	-1.93	-1.77	-0.6	-
Other Investing Activities	36.86	61.82	-117.3	-
Investing Cash Flow	36.86	61.82	-117.3	-
Short-Term Debt Issued	1.03	2.93	-	-
Total Debt Issued	1.03	2.93	-	-
Net Debt Issued (Repaid)	1.03	2.93	-	-
Issuance of Common Stock	0.44	1.01	120.2	0.08
Other Financing Activities	-36.36	-64.24	-2.04	-0.06
Financing Cash Flow	-34.89	-60.3	118.16	0.02
Miscellaneous Cash Flow Adjustments	-	-	-0	-
Net Cash Flow	0.04	-0.25	0.26	0.02
Levered Free Cash Flow	16.99	-0.4	0.05	-
Unlevered Free Cash Flow	16.99	-0.4	0.05	-
Change in Net Working Capital	-18.12	-0.27	-0.47	-

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