Lunai Bioworks Inc. (LNAI)

Lunai Bioworks Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-130.98	-178.01	-88.43	-39.68	-113.43	-26.72
Depreciation & Amortization	0.14	0.13	0.12	0.11	0.12	0.12
Other Amortization	0.03	0.03	0.58	0.35	0.3	0.3
Loss (Gain) From Sale of Assets	-	-	-	-	0.02	-
Asset Writedown & Restructuring Costs	123.64	170.42	54.25	18.96	93.25	-
Loss (Gain) From Sale of Investments	-0.04	0.11	-	-	-	-
Stock-Based Compensation	5.08	5.26	9.34	3.76	5.49	1.44
Other Operating Activities	-9.91	-11.68	4.35	0.42	-2.9	3.05
Change in Accounts Receivable	1.34	1.15	-1.11	0	0	0
Change in Accounts Payable	1.68	3.11	4.06	3.89	1.08	-0.27
Change in Other Net Operating Assets	1.81	1.6	5.86	0.41	0.33	1.47
Operating Cash Flow	-7.21	-7.87	-10.97	-11.77	-15.73	-20.61
Capital Expenditures	-	-	-0.07	-0.03	-0.01	-0.05
Cash Acquisitions	-	-	0.07	-	-	-
Investment in Securities	0.04	-0.5	-	-	-	-
Other Investing Activities	-	-	-1.26	-	-	-
Investing Cash Flow	0.04	-0.5	-1.26	-0.03	-0.01	-0.05
Short-Term Debt Issued	-	6.98	4.28	-	-	-
Long-Term Debt Issued	-	-	3.77	-	-	-
Total Debt Issued	8.44	6.98	8.05	-	-	-
Short-Term Debt Repaid	-	-0.97	-0.87	-1.12	-	-
Long-Term Debt Repaid	-	-	-	-	-0.56	-0.55
Total Debt Repaid	-1.02	-0.97	-0.87	-1.12	-0.56	-0.55
Net Debt Issued (Repaid)	7.42	6.01	7.18	-1.12	-0.56	-0.55
Issuance of Common Stock	0.28	2.38	3.34	5.64	4.81	33.15
Financing Cash Flow	7.7	8.38	10.52	4.52	4.25	32.6
Foreign Exchange Rate Adjustments	-0.13	-0.14	0.06	-0.01	-0.01	0.03
Net Cash Flow	0.4	-0.13	-1.65	-7.3	-11.49	11.97
Free Cash Flow	-7.21	-7.87	-11.04	-11.8	-15.74	-20.66
Free Cash Flow Per Share	-0.40	-0.48	-1.13	-2.10	-3.00	-4.38
Cash Interest Paid	0.03	0.02	0.02	0.35	0.08	0.09
Cash Income Tax Paid	-	-	-	-	0	0
Levered Free Cash Flow	-5.66	-13.64	12.48	-7.69	-5.35	-12.51
Unlevered Free Cash Flow	-5.31	-13.22	12.53	-7.68	-5.41	-12.57
Change in Working Capital	4.84	5.86	8.81	4.31	1.42	1.2

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