WTER Cash Flow Statement

Financials in millions USD. Fiscal year is April - March.

Millions USD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	Mar '20 Mar 31, 2020
Net Income	-0.84	-27.41	-39.58	-16.41	-14.83
Depreciation & Amortization	-	0.9	0.8	1	1.02
Other Amortization	-	1.6	0.27	-	-
Stock-Based Compensation	-	3.38	8.41	3.73	1.59
Other Operating Activities	0.09	2.45	-0.3	0	-
Change in Accounts Receivable	-0.06	1.41	0.53	-3.54	-1.85
Change in Inventory	-	2.99	-4.18	-1.49	-0.86
Change in Accounts Payable	0.05	4.05	3.39	1.65	2.51
Change in Other Net Operating Assets	0.71	0.2	-1.16	0.78	-1.23
Operating Cash Flow	-0.05	-10.43	-31.82	-14.28	-13.64
Capital Expenditures	-	-1.44	-0.99	-0.59	-0.49
Investing Cash Flow	-	-1.44	-0.99	-0.59	-0.49
Short-Term Debt Issued	0.05	-	2.72	-	4.16
Long-Term Debt Issued	-	-	3.8	0.33	-
Total Debt Issued	0.05	-	6.52	0.33	4.16
Short-Term Debt Repaid	-	-0.64	-	-2.97	-
Total Debt Repaid	-	-0.64	-	-2.97	-
Net Debt Issued (Repaid)	0.05	-0.64	6.52	-2.64	4.16
Issuance of Common Stock	-	10.92	18.69	22.08	3.5
Financing Cash Flow	0.05	11.38	25.21	19.43	7.66
Net Cash Flow	0	-0.49	-7.6	4.57	-6.47
Free Cash Flow	-0.05	-11.87	-32.81	-14.87	-14.13
Free Cash Flow Margin	-75.97%	-18.62%	-59.91%	-32.27%	-36.77%
Free Cash Flow Per Share	-0.00	-12.96	-49.65	-32.08	-49.28
Cash Interest Paid	-	1.28	0.41	0.53	0.35
Levered Free Cash Flow	-	-5.34	-17.83	-8.87	-8.66
Unlevered Free Cash Flow	-	-5.08	-17.52	-8.51	-8.38
Change in Working Capital	0.7	8.65	-1.42	-2.6	-1.43