Monogram Technologies Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-17.92	-16.33	-13.75	-13.69
Depreciation & Amortization	0.47	0.43	0.41	0.39
Stock-Based Compensation	1.18	1.17	1.56	0.74
Other Adjustments	-	1.6	-2.92	3.43
Change in Receivables	-	0.37	-0.37	-
Changes in Accounts Payable	-0.35	-1.29	1.8	0.21
Changes in Accrued Expenses	0.19	0.05	-0.57	0.28
Changes in Other Operating Activities	0.33	0.04	0.28	0.21
Operating Cash Flow	-12.1	-13.97	-13.54	-8.42
Capital Expenditures	-0.45	-0.08	-0.07	-0.24
Investing Cash Flow	-0.45	-0.08	-0.07	-0.24
Issuance of Common Stock	5.87	5.19	16.58	-
Repurchase of Common Stock	-	-0.2	-	-
Net Common Stock Issued (Repurchased)	5.87	4.99	16.58	-
Issuance of Preferred Stock	-	11.13	0.15	13.59
Net Preferred Stock Issued (Repurchased)	-	11.13	0.15	13.59
Financing Cash Flow	18.08	16.12	16.73	13.59
Net Cash Flow	5.53	2.07	3.12	4.93
Beginning Cash & Cash Equivalents	7.31	13.59	10.47	5.54
Ending Cash & Cash Equivalents	12.83	15.66	13.59	10.47
Free Cash Flow	-12.55	-14.05	-13.61	-8.66
FCF Margin	-	-	-3728.22%	-
Free Cash Flow Per Share	-0.36	-0.43	-0.61	-0.90
Levered Free Cash Flow	-17.71	-17.34	-11.89	-12.84
Unlevered Free Cash Flow	-14.27	-16.17	-15.41	-9.76

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q