Wearable Health Solutions, Inc. (WHSI)

Wearable Health Solutions Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020	Jun 30, 2019
Net Income	-0.96	-2.39	-13.05	-3.31	-4.36	-0.72
Depreciation & Amortization	0.01	0.01	0.01	-	0.01	0.01
Other Amortization	0.1	0.06	-	0	0.09	0.08
Stock-Based Compensation	0.1	0.29	10.04	1.87	2.6	0
Other Operating Activities	-0.64	-	-0.04	0.04	1.12	-
Change in Accounts Receivable	-0.02	0	0.03	0.01	-0.03	0.07
Change in Inventory	0.06	0.05	-0.05	0.09	-0.11	0.09
Change in Accounts Payable	0.13	0.1	-0.12	0.11	0.01	0.13
Change in Unearned Revenue	0.09	0.02	-0.03	-0.06	-0.02	-0.02
Change in Other Net Operating Assets	0.71	0.56	0.09	0.09	0.5	0.23
Operating Cash Flow	-0.41	-1.28	-3.11	-1.17	-0.18	-0.13
Capital Expenditures	-	-0.01	-0.05	-	-	-
Investing Cash Flow	-	-0.01	-0.05	-	-	-
Short-Term Debt Issued	-	0.56	0.03	0.62	0.09	0.11
Long-Term Debt Issued	-	-	-	-	0.08	-
Total Debt Issued	0.25	0.56	0.03	0.62	0.17	0.11
Short-Term Debt Repaid	-	-0.01	-1.23	-0.05	-	-
Total Debt Repaid	-0.15	-0.01	-1.23	-0.05	-	-
Net Debt Issued (Repaid)	0.1	0.55	-1.2	0.57	0.17	0.11
Issuance of Common Stock	0.27	0.82	3.58	1.45	-	0.03
Other Financing Activities	-0.01	-0.01	-	-	-	-
Financing Cash Flow	0.36	1.35	2.38	2.02	0.17	0.13
Net Cash Flow	-0.05	0.07	-0.78	0.85	-0	-0
Free Cash Flow	-0.41	-1.29	-3.16	-1.17	-0.18	-0.13
Free Cash Flow Margin	-68.08%	-172.99%	-301.87%	-84.16%	-15.05%	-17.19%
Free Cash Flow Per Share	-	-0.00	-0.00	-0.00	-0.00	-0.00
Levered Free Cash Flow	-0.44	-0.42	1.13	-0.59	0.51	0.07
Unlevered Free Cash Flow	-0.43	-0.41	1.18	-0.46	0.59	0.17
Change in Working Capital	0.97	0.75	-0.07	0.23	0.36	0.49

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