Nerds on Site Inc. (FRA:3NS)
Germany · Delayed Price · Currency is EUR 0.0135
0.00 (0.00%)
Last updated: Nov 25, 2025, 3:54 PM CET
Nerds on Site Cash Flow Statement
Financials in millions CAD. Fiscal year is June - May.
Millions CAD. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Aug '25 Aug 31, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | 2016 - 2020 |
Net Income | -0.39 | -0.46 | -0.44 | -0.74 | -0.93 | -1.39 | Upgrade |
Depreciation & Amortization | 0.02 | 0.02 | 0.05 | 0.08 | 0.11 | 0.15 | Upgrade |
Loss (Gain) From Sale of Assets | -0.04 | -0.04 | -0.09 | - | - | - | Upgrade |
Asset Writedown & Restructuring Costs | - | - | - | - | - | 0.07 | Upgrade |
Stock-Based Compensation | - | - | - | - | - | 0.79 | Upgrade |
Other Operating Activities | -0.13 | -0.11 | 0.02 | 0.02 | 0.02 | -0.01 | Upgrade |
Change in Accounts Receivable | -0.34 | -0.22 | 0.07 | -0.1 | -0.05 | 0.01 | Upgrade |
Change in Inventory | 0.01 | 0.02 | 0.05 | 0.02 | -0.07 | -0.04 | Upgrade |
Change in Accounts Payable | 0.37 | 0.16 | -0.02 | 0.31 | 0.11 | 0.04 | Upgrade |
Change in Unearned Revenue | 0.01 | -0.02 | -0.06 | -0.02 | -0.09 | 0.1 | Upgrade |
Change in Other Net Operating Assets | 0 | -0.02 | -0 | 0 | 0.08 | -0.01 | Upgrade |
Operating Cash Flow | -0.51 | -0.67 | -0.43 | -0.43 | -0.83 | -0.29 | Upgrade |
Capital Expenditures | - | - | -0 | -0.01 | -0.03 | -0.01 | Upgrade |
Sale of Property, Plant & Equipment | 0.04 | 0.04 | 0.09 | - | - | - | Upgrade |
Investment in Securities | 0.17 | 0.17 | -0.17 | - | - | - | Upgrade |
Investing Cash Flow | 0.21 | 0.21 | -0.08 | -0.01 | -0.03 | -0.01 | Upgrade |
Short-Term Debt Issued | - | - | 0.02 | - | 0.12 | - | Upgrade |
Long-Term Debt Issued | - | 0.06 | - | - | 0.16 | 0.02 | Upgrade |
Total Debt Issued | 0.02 | 0.06 | 0.02 | - | 0.28 | 0.02 | Upgrade |
Short-Term Debt Repaid | - | -0.03 | -0.04 | -0.1 | - | -0.08 | Upgrade |
Long-Term Debt Repaid | - | -0.03 | -0.05 | -0.05 | -0.05 | -0.07 | Upgrade |
Total Debt Repaid | -0.15 | -0.06 | -0.09 | -0.15 | -0.05 | -0.15 | Upgrade |
Net Debt Issued (Repaid) | -0.13 | 0 | -0.08 | -0.15 | 0.23 | -0.13 | Upgrade |
Issuance of Common Stock | - | - | - | - | - | 0.1 | Upgrade |
Other Financing Activities | 0.46 | 0.39 | 0.66 | 0.58 | 0.51 | 0.4 | Upgrade |
Financing Cash Flow | 0.32 | 0.39 | 0.58 | 0.42 | 0.74 | 0.37 | Upgrade |
Foreign Exchange Rate Adjustments | -0.06 | -0.04 | -0.01 | -0.05 | - | - | Upgrade |
Net Cash Flow | -0.03 | -0.11 | 0.06 | -0.07 | -0.11 | 0.07 | Upgrade |
Free Cash Flow | -0.51 | -0.67 | -0.44 | -0.44 | -0.85 | -0.3 | Upgrade |
Free Cash Flow Margin | -4.03% | -5.58% | -3.97% | -4.20% | -8.85% | -2.95% | Upgrade |
Free Cash Flow Per Share | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.00 | Upgrade |
Levered Free Cash Flow | -0.07 | -0.29 | -0.46 | -0.08 | -0.65 | 0.08 | Upgrade |
Unlevered Free Cash Flow | 0.09 | -0.15 | -0.37 | -0.02 | -0.62 | 0.11 | Upgrade |
Change in Working Capital | 0.04 | -0.08 | 0.04 | 0.21 | -0.02 | 0.11 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.