Vistagen Therapeutics, Inc. (VTGN)

Vistagen Therapeutics Cash Flow Statement

Financials in millions USD. Fiscal year is April - March.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Net Income	-33.19	-29.36	-59.25	-47.76	-17.93	-20.77
Depreciation & Amortization	0.58	0.57	0.53	0.71	0.48	0.1
Other Amortization	-	-	-	0.23	-	-
Loss (Gain) From Sale of Assets	0.01	0.01	-	-	-	-
Stock-Based Compensation	2.77	2.18	3.34	3.48	2.31	3.93
Other Operating Activities	-	-	3.64	-	-	0.83
Change in Accounts Receivable	-	-	-	-	-	0.3
Change in Accounts Payable	1.28	0.52	-0.93	1.69	0.05	-0.39
Change in Unearned Revenue	0.61	0.52	0.21	-1	3.67	-
Change in Other Net Operating Assets	-0.83	-0.25	2.76	-2.6	-0.64	0.25
Operating Cash Flow	-28.79	-25.81	-49.72	-45.26	-12.07	-15.76
Capital Expenditures	-0.1	-0.06	-0.21	-0.2	-0.28	-
Cash Acquisitions	-	-	-0.53	-	-	-
Investing Cash Flow	-5.53	-0.06	-0.74	-0.2	-0.28	-
Short-Term Debt Issued	-	-	-	-	0.22	-
Total Debt Issued	-	-	-	-	0.22	-
Short-Term Debt Repaid	-	-0.99	-1.03	-	-0.6	-0.29
Long-Term Debt Repaid	-	-	-	-0	-0	-0
Total Debt Repaid	-0.78	-0.99	-1.03	-0	-0.61	-0.3
Net Debt Issued (Repaid)	-0.78	-0.99	-1.03	-0	-0.38	-0.3
Issuance of Common Stock	129.47	129.39	0.17	10.49	114.48	4.01
Other Financing Activities	-1.07	-	-0.17	-	-	0.3
Financing Cash Flow	127.62	128.4	-1.04	10.48	114.1	4.01
Net Cash Flow	93.3	102.53	-51.5	-34.97	101.75	-11.75
Free Cash Flow	-28.89	-25.87	-49.93	-45.46	-12.35	-15.76
Free Cash Flow Margin	-2975.70%	-2431.77%	-	-4099.28%	-1133.45%	-
Free Cash Flow Per Share	-1.15	-1.34	-7.17	-6.89	-4.30	-10.78
Cash Interest Paid	-	-	-	-	0.01	0.01
Cash Income Tax Paid	-	-	-	-	0	0
Levered Free Cash Flow	-18.21	-18	-32.74	-25.98	-8.07	-9.02
Unlevered Free Cash Flow	-18.21	-18	-32.74	-26.21	-8.06	-9.01
Change in Net Working Capital	-2.39	0.05	-0.64	0.34	-0.64	0.04

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