Marizyme Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2014 - 2018
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2014 - 2018
Net Income	-14.95	-65.35	-38.17	-11	-5.85	-1.06	Upgrade
Depreciation & Amortization	0.57	0.84	0.84	0.04	0.59	-	Upgrade
Asset Writedown & Restructuring Costs	14.24	14.24	24.35	-	-	-	Upgrade
Stock-Based Compensation	6.33	9.78	3.76	1.27	1.82	0.7	Upgrade
Other Operating Activities	-11.46	32.75	0.84	2.18	-	0.03	Upgrade
Change in Accounts Receivable	0.04	0.01	-0.05	0.04	-0.04	-	Upgrade
Change in Inventory	0.07	0.19	-0.19	0.03	0.13	-	Upgrade
Change in Accounts Payable	1.38	2.2	-0.23	0.97	-0.16	0.2	Upgrade
Change in Other Net Operating Assets	0.03	0.66	-2	0.68	0.28	0.02	Upgrade
Operating Cash Flow	-3.74	-4.68	-10.85	-5.79	-3.22	-0.11	Upgrade
Sale (Purchase) of Intangibles	-	-	-	-	-0.15	-0.01	Upgrade
Investing Cash Flow	-	-	-	-	-0.15	-0.01	Upgrade
Short-Term Debt Issued	-	1.38	0.95	-	-	-	Upgrade
Long-Term Debt Issued	-	2.84	6.5	6.96	-	-	Upgrade
Total Debt Issued	3.25	4.22	7.46	6.96	-	-	Upgrade
Short-Term Debt Repaid	-	-0.16	-0.17	-	-	-	Upgrade
Total Debt Repaid	-0.42	-0.16	-0.17	-	-	-	Upgrade
Net Debt Issued (Repaid)	2.83	4.06	7.29	6.96	-	-	Upgrade
Issuance of Common Stock	-	0.27	0	-	6.28	0.13	Upgrade
Other Financing Activities	0.5	-	-	-	-	-	Upgrade
Financing Cash Flow	3.33	4.32	7.29	6.96	6.28	0.13	Upgrade
Net Cash Flow	-0.41	-0.36	-3.56	1.17	2.9	-0	Upgrade
Cash Interest Paid	-	-	-	-	0.05	-	Upgrade
Levered Free Cash Flow	-44.98	-18.79	-7.73	-2.15	-1.37	0.27	Upgrade
Unlevered Free Cash Flow	-24.98	0.03	-5.99	-2.08	-1.34	0.27	Upgrade
Change in Net Working Capital	24.16	-1.81	2.48	-2.12	-0	-0.25	Upgrade

Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.