Bitzero Holdings Cash Flow Statement

Financials in millions USD. Fiscal year is October - September.

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023
Net Income	-22.47	-16.55	-11.28	-12.21
Depreciation & Amortization	10.92	11.74	12.57	11.69
Stock-Based Compensation	22.86	10.2	4.88	0.72
Other Operating Activities	-0.31	-1.27	1.7	0.35
Change in Accounts Receivable	2.42	1.74	-0.19	-1.17
Change in Accounts Payable	-1.58	-1.44	3.38	0.26
Change in Other Net Operating Assets	-29.62	-25.24	-15.45	-6.17
Operating Cash Flow	-17.78	-20.81	-4.39	-6.53
Capital Expenditures	-23.78	-25.32	-8.16	-2.64
Other Investing Activities	24.58	25.66	13.42	8.81
Investing Cash Flow	0.8	0.34	5.26	6.17
Long-Term Debt Issued	-	16.19	-	-
Long-Term Debt Repaid	-	-0.03	-0.69	-0.81
Net Debt Issued (Repaid)	21.64	16.16	-0.69	-0.81
Issuance of Common Stock	-	0.1	-	-
Other Financing Activities	9.36	7.6	-0.05	-0.05
Financing Cash Flow	27.01	23.86	-0.74	-0.86
Foreign Exchange Rate Adjustments	0.04	1.4	-0.75	0.94
Net Cash Flow	10.07	4.79	-0.63	-0.28
Free Cash Flow	-41.56	-46.13	-12.56	-9.17
Free Cash Flow Margin	-151.32%	-185.29%	-55.53%	-74.42%
Free Cash Flow Per Share	-0.11	-0.12	-0.04	-0.03
Cash Interest Paid	0.9	0.9	0	0.02
Levered Free Cash Flow	-	-14.82	3.69	-
Unlevered Free Cash Flow	-	-13.73	4.02	-
Change in Working Capital	-28.77	-24.94	-12.26	-7.09

Source: S&P Global Market Intelligence. Standard template. Financial Sources.