BioRem Inc. (TSXV:BRM)

BioRem Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	2.74	3.04	2.18	1.61	1.3	2.09
Depreciation & Amortization	0.53	0.47	0.38	0.35	0.34	0.35
Stock-Based Compensation	0.15	0.14	0.13	0.09	0.01	0.02
Other Operating Activities	0.36	0.47	0.54	0.12	0.43	0.56
Change in Accounts Receivable	-0.59	0.24	-3.04	-1.72	-2.53	-2.53
Change in Inventory	-1.97	-1.83	-0.04	0.25	0.04	0.2
Change in Accounts Payable	-1.24	-2.52	1.38	0.74	3.25	-0.03
Change in Unearned Revenue	2.85	1.84	1.81	-0.55	0.24	0.99
Change in Income Taxes	0.75	0.75	-0.7	0.35	0.3	0.03
Change in Other Net Operating Assets	0.62	1.07	-2.15	0.2	0.39	1.66
Operating Cash Flow	4.2	3.69	0.49	1.44	3.78	3.34
Operating Cash Flow Growth	14.45%	652.01%	-66.09%	-61.79%	13.11%	32.28%
Capital Expenditures	-0.1	-0.37	-0.55	-0.2	-0.08	-0.34
Investing Cash Flow	-0.1	-0.37	-0.55	-0.2	-0.08	-0.34
Short-Term Debt Issued	-	-	-	-	1.01	-
Long-Term Debt Issued	-	-	-	-	4	-
Total Debt Issued	-	-	-	-	5.01	-
Short-Term Debt Repaid	-	-	-0.78	-0.23	-	-
Long-Term Debt Repaid	-	-0.73	-0.62	-0.72	-0.24	-0.2
Total Debt Repaid	-0.71	-0.73	-1.4	-0.95	-0.24	-0.2
Net Debt Issued (Repaid)	-0.71	-0.73	-1.4	-0.95	4.77	-0.2
Issuance of Common Stock	0.16	0.16	0.07	0	0.08	-
Repurchase of Common Stock	-	-	-	-	-12.41	-
Financing Cash Flow	-0.55	-0.57	-1.33	-0.95	-7.56	-0.2
Foreign Exchange Rate Adjustments	0.15	0.18	-0.09	-0.99	-0.55	-0.4
Net Cash Flow	3.7	2.92	-1.48	-0.7	-4.4	2.4
Free Cash Flow	4.1	3.31	-0.06	1.24	3.71	3
Free Cash Flow Growth	45.28%	-	-	-66.50%	23.48%	25.45%
Free Cash Flow Margin	11.32%	8.85%	-0.25%	4.30%	15.14%	12.31%
Free Cash Flow Per Share	0.25	0.21	-0.00	0.07	0.10	0.08
Levered Free Cash Flow	4.05	2.06	0.08	-0.5	3.36	1.83
Unlevered Free Cash Flow	4.17	2.18	0.25	-0.34	3.38	1.85
Change in Net Working Capital	-1.15	0.81	1.63	2.38	-1.65	-0.4

Updated Nov 6, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.