WITH RECURSIVE MRR AS(
    SELECT
         MONTHLY
        ,0 AS MRR
    FROM MRR_DATA
    WHERE
         MONTHLY = (SELECT MIN(MONTHLY) FROM MRR_DATA)
    UNION ALL
    SELECT
        strftime('%Y-%m-%d', DATE(MRR.MONTHLY, '+1 month')) AS MONTHLY
       ,(MRR.MRR + MRR_DATA.NEW_MRR + MRR_DATA.EXPANSION_MRR - MRR_DATA.DOWNGRADE_MRR - MRR_DATA.CHURN_MRR) AS MRR
    FROM MRR
         LEFT OUTER JOIN MRR_DATA
         ON MRR.MONTHLY = MRR_DATA.MONTHLY
    WHERE
        DATE(MRR.MONTHLY) <= (SELECT DATE(MAX(MONTHLY), '+1 month') FROM MRR_DATA)
)
SELECT
     MONTHLY AS YM
    ,MRR     AS MRR
FROM MRR
ORDER BY YM