Lunai Bioworks Inc.
RENB · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $3 | -$127 | $39,683,988 | -$7 |
| Dep. & Amort. | $0 | $0 | -$113,496 | $0 |
| Deferred Tax | $0 | $0 | $0 | $0 |
| Stock-Based Comp. | $0 | $1 | -$3,535,046 | $1 |
| Change in WC | $0 | $2 | $1 | $1 |
| Other Non-Cash | -$4 | $122 | -$36,035,450 | $3 |
| Operating Cash Flow | -$1 | -$2 | $11,774,533 | -$3 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | $0 | $0 | $29,774 | $0 |
| Net Acquisitions | $0 | $0 | $0 | $0 |
| Inv. Purchases | $0 | $1 | -$1 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | $1 | $0 | -$29,774 | $0 |
| Investing Cash Flow | $1 | $1 | -$1 | $0 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $0 | -$6 | $4 | $3 |
| Stock Issued | $0 | $0 | -$0 | $0 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | $1 | $6 | $0 | -$0 |
| Financing Cash Flow | $1 | $0 | $4 | $3 |
| Forex Effect | -$0 | -$0 | -$0 | $0 |
| Net Chg. in Cash | $1 | -$1 | $1 | $0 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $0 | $1 | $0 | $0 |
| End Cash | $1 | $0 | $1 | $0 |
| Free Cash Flow | -$1 | -$2 | $11,804,307 | -$3 |