MustGrow Biologics Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2015
Period Ending	Jun '24 Jun 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	2018 - 2015
Net Income	-0.42	-0.68	-5.57	-3.06	-3.31	-1.52	Upgrade
Stock-Based Compensation	0.88	0.93	1.69	0.27	0.78	0.12	Upgrade
Other Operating Activities	-	-	0.01	0.05	-0.06	0.05	Upgrade
Change in Accounts Payable	0.02	0.1	-0.27	0.35	0.04	-0	Upgrade
Change in Unearned Revenue	-0.64	-0.64	0.91	-	-	-	Upgrade
Change in Other Net Operating Assets	0.01	-0	-0.04	-0.02	-0.03	-0	Upgrade
Operating Cash Flow	-0.19	-0.29	-3.26	-2.41	-2.58	-1.35	Upgrade
Net Debt Issued (Repaid)	-0.24	-	-	-	-	-	Upgrade
Issuance of Common Stock	0.1	0.1	0.65	8.72	1.86	4.87	Upgrade
Financing Cash Flow	-0.15	0.1	0.65	8.72	1.86	4.87	Upgrade
Net Cash Flow	-0.33	-0.2	-2.6	6.31	-0.72	3.52	Upgrade
Free Cash Flow	-0.19	-0.29	-3.26	-2.41	-2.58	-1.35	Upgrade
Free Cash Flow Margin	-3.97%	-6.26%	-50278.41%	-18741.00%	-	-	Upgrade
Free Cash Flow Per Share	-0.00	-0.01	-0.07	-0.06	-0.07	-0.05	Upgrade
Levered Free Cash Flow	0.74	0.69	-0.99	-1.14	-1.2	-1	Upgrade
Unlevered Free Cash Flow	0.74	0.69	-0.98	-1.11	-1.17	-0.97	Upgrade
Change in Net Working Capital	0.65	0.54	-0.6	-0.33	-0.05	0.25	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.