TSXV:LIB Cash Flow Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-6.22	-5	-5.46	-3.89	-0
Depreciation & Amortization	0.61	0.42	2.23	-	-
Stock-Based Compensation	0.21	0.77	0.74	0.34	-
Other Operating Activities	-0.84	-0.14	-0.23	2.57	-
Change in Accounts Receivable	0.18	-0.04	-0.08	-	-
Change in Accounts Payable	0.06	-0.03	-0.19	0.01	0
Change in Other Net Operating Assets	0.02	0.3	-0.13	0.05	-
Operating Cash Flow	-4.92	-3.72	-3.12	-0.92	-0
Capital Expenditures	-1.96	-1.82	-1.44	-0.8	-0.02
Cash Acquisitions	-	-	-0.53	1.72	-
Sale (Purchase) of Intangibles	-	-	-0.19	-	-
Other Investing Activities	-0.05	-0.03	-	-	-
Investing Cash Flow	-2.01	-1.85	-2.16	0.92	-0.02
Long-Term Debt Repaid	-	-0.06	-	-	-
Net Debt Issued (Repaid)	-0.1	-0.06	-	-	-
Issuance of Common Stock	7.14	5.9	3.19	2.84	0.04
Other Financing Activities	0.63	-0	-	-	-
Financing Cash Flow	7.67	5.83	3.19	2.84	0.04
Net Cash Flow	0.74	0.27	-2.09	2.83	0.02
Free Cash Flow	-6.89	-5.54	-4.56	-1.73	-0.02
Free Cash Flow Per Share	-0.05	-0.04	-0.07	-0.06	-0.01
Levered Free Cash Flow	-4.48	-3.83	-2.63	-0.8	-
Unlevered Free Cash Flow	-4.48	-3.83	-2.63	-0.8	-
Change in Net Working Capital	-1.16	-0.12	0.42	-0.45	-

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