Lunai Bioworks Inc.
RENB · NASDAQ
6/30/2025 | 6/30/2024 | 6/30/2023 | 6/30/2022 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$178 | -$81 | -$40 | -$113 |
| Dep. & Amort. | $0 | $0 | $0 | $0 |
| Deferred Tax | $0 | $0 | $0 | $0 |
| Stock-Based Comp. | $3 | $5 | $4 | $5 |
| Change in WC | $6 | $9 | $4 | $1 |
| Other Non-Cash | $161 | $56 | $1 | -$3 |
| Operating Cash Flow | -$8 | -$11 | -$12 | -$16 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | $0 | -$0 | -$0 | -$0 |
| Net Acquisitions | $0 | $0 | $0 | $0 |
| Inv. Purchases | -$1 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | $0 | -$1 | $0 | $0 |
| Investing Cash Flow | -$1 | -$1 | -$0 | -$0 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $7 | $8 | -$1 | -$1 |
| Stock Issued | $2 | $3 | $4 | $5 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$1 | -$1 | $2 | $0 |
| Financing Cash Flow | $8 | $11 | $5 | $4 |
| Forex Effect | -$0 | $0 | -$0 | -$0 |
| Net Chg. in Cash | -$0 | -$2 | -$7 | -$11 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $0 | $2 | $9 | $21 |
| End Cash | $0 | $0 | $2 | $9 |
| Free Cash Flow | -$8 | -$11 | -$12 | -$16 |