Edesa Biotech Cash Flow Statement

Financials in millions USD. Fiscal year is October - September.

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	-7.82	-7.19	-6.17	-8.37	-17.55	-13.34
Depreciation & Amortization	0.1	0.12	0.19	0.18	0.12	0.12
Stock-Based Compensation	1.05	0.73	0.54	1.25	2.26	3.2
Other Adjustments	-	-	-0.01	-	-	-
Change in Receivables	-0.06	-0.38	0.36	0.56	2.03	-3.23
Changes in Accounts Payable	-1.07	-0.72	0.02	-0.56	0.88	-0.12
Changes in Other Operating Activities	-0.09	0.11	0.2	0.3	-0.02	-0.28
Operating Cash Flow	-7.89	-7.32	-4.89	-6.64	-12.28	-13.66
Capital Expenditures	-	-	-	-	-0.01	-0.01
Investing Cash Flow	-	-	-	-	-0.01	-0.01
Long-Term Debt Repaid	-	-	-0.03	-	-	-
Net Long-Term Debt Issued (Repaid)	-	-	-0.03	-	-	-
Issuance of Common Stock	7.58	7.72	0.73	5.12	11.96	14.36
Net Common Stock Issued (Repurchased)	7.58	7.72	0.73	5.12	11.96	14.36
Issuance of Preferred Stock	4.94	9.88	-	-	-	-
Net Preferred Stock Issued (Repurchased)	4.94	9.88	-	-	-	-
Other Financing Activities	-0.46	-0.57	-0.11	-0.29	-0.33	-0.19
Financing Cash Flow	18.41	17.03	0.59	4.83	11.63	14.17
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.07	0.05	-0.03	0.08	-0.09	0.12
Net Cash Flow	10.49	9.75	-4.32	-1.73	-0.75	0.63
Free Cash Flow	-7.89	-7.32	-4.89	-6.64	-12.28	-13.67
FCF Margin	-1348.84%	-934.09%	-700.32%	-1142.18%	-1574.48%	-132.20%
Free Cash Flow Per Share	-	-	-	-	-5.34	-7.86
Levered Free Cash Flow	-8.88	-7.67	-5.8	-8.45	-16.57	-13.64
Unlevered Free Cash Flow	-9.42	-8.4	-6.61	-9.29	-17.4	-23.98

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

SEC Filings: 10-K · 10-Q