MedMira Inc. (TSXV:MIR)

MedMira Cash Flow Statement

Financials in millions CAD. Fiscal year is August - July.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Net Income	-4.04	-4.52	-3.33	-2.68	-1.83	-0.68
Depreciation & Amortization	0.31	0.32	0.31	0.21	0.21	0.21
Other Adjustments	0.17	0.12	0.05	-	-	-
Change in Receivables	0.02	0.01	-0.07	-0.01	0	-1.04
Changes in Inventories	-0.02	-0.03	0	0.02	0.03	-0.01
Changes in Accounts Payable	0.39	0.19	-0.55	0.51	0.05	0.39
Changes in Accrued Expenses	0.73	0.75	0.57	0.59	0.41	0.68
Changes in Income Taxes Payable	-	-	0.17	-0.05	-0.12	-
Changes in Unearned Revenue	0	0	-0.11	0.15	-0.6	-0.04
Changes in Other Operating Activities	0.03	0.01	0.01	-0.02	-0.04	-0
Operating Cash Flow	-2.4	-3.15	-2.94	-1.27	-1.88	-0.5
Capital Expenditures	-0.01	-0.01	-0.74	-0	-0.07	-0.04
Investing Cash Flow	-0.01	-0.01	-0.74	-0	-0.07	-0.04
Long-Term Debt Issued	2.18	1.24	5.22	1.37	0.56	0.05
Long-Term Debt Repaid	-1.21	-0	-0	0.03	-0.05	-0.29
Net Long-Term Debt Issued (Repaid)	0.97	1.24	5.22	1.4	0.51	-0.25
Issuance of Common Stock	-	-	-	-	1.67	0.52
Net Common Stock Issued (Repurchased)	-	-	-	-	1.67	0.52
Other Financing Activities	-0.17	-0.17	0.55	-0.15	-0.19	-0.13
Financing Cash Flow	1.35	1.07	5.77	1.25	1.99	0.14
Net Cash Flow	-1.06	-2.08	2.08	-0.02	0.03	-0.4
Free Cash Flow	-2.41	-3.15	-3.68	-1.27	-1.95	-0.54
FCF Margin	-1033.61%	-1310.94%	-892.23%	-293.39%	-205.19%	-25.24%
Free Cash Flow Per Share	-0.00	-0.00	-0.01	-0.00	-0.00	-0.00
Levered Free Cash Flow	1.6	-2.05	1.55	0.14	-1.45	0.25
Unlevered Free Cash Flow	-1.69	-2.36	-2.91	-0.53	-1.58	0.99

Updated Oct 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.