FRA:RMFA Cash Flow Statement

Financials in millions USD. Fiscal year is March - February.

Millions USD. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '21 Feb 28, 2021
Net Income	-4.04	-12.24	-9.05	-11.17	-0.84	-1.31
Depreciation & Amortization	1.25	0.95	0.89	0.77	0.74	0.78
Stock-Based Compensation	0.21	0.27	0.44	0.65	1.07	0.51
Other Adjustments	0.36	0.06	-0.25	1.27	-0.04	-0.26
Change in Receivables	-0.01	-1.19	0.23	0.08	0.05	0.95
Changes in Inventories	0.83	-0.3	-0.88	-0.07	-0.58	-0.63
Changes in Accounts Payable	1.81	1.11	0.98	0.66	0.2	-0.82
Changes in Accrued Expenses	-0.15	-1.32	1	-1.16	1.33	0.02
Changes in Income Taxes Payable	-0	-0.02	0.3	0.39	0.04	-0.36
Changes in Unearned Revenue	-0.14	-0.09	-0.12	0.01	0.03	-0.02
Changes in Other Operating Activities	-0.23	0.05	-0.14	0.79	0.52	0.29
Operating Cash Flow	-0.18	-6.6	-2.44	-2.1	2.86	0.07
Operating Cash Flow Growth	-	-	-	-	4143.98%	-98.49%
Capital Expenditures	-1.88	-3.76	-3.02	-1	-0.94	-0.15
Sale of Property, Plant & Equipment	0.36	2.27	0.11	0.03	0	-
Purchases of Intangible Assets	-	-	-	-	-	-0.1
Payments for Business Acquisitions	-0.08	-	-	-	-	-
Other Investing Activities	-0.33	-0.16	1.46	0.2	0.33	0.18
Investing Cash Flow	-2.01	-1.66	-1.45	-0.77	-0.6	-0.07
Short-Term Debt Issued	-	2.2	1.25	-	-	-
Short-Term Debt Repaid	-	-3.45	-	-	-	-
Net Short-Term Debt Issued (Repaid)	-	-1.25	1.25	-	-	-
Long-Term Debt Issued	4.8	6	-	-	-	1.43
Net Long-Term Debt Issued (Repaid)	4.8	6	-	-	-	1.43
Issuance of Common Stock	-	2.19	-	-	-	-
Repurchase of Common Stock	-	-	-	-	-0.24	-
Net Common Stock Issued (Repurchased)	-	2.19	-	-	-0.24	-
Common Dividends Paid	-	-	-	-	-0.06	-0.72
Other Financing Activities	-	-0.05	-	-	-	0.11
Financing Cash Flow	1.75	6.89	1.25	-	-0.3	0.81
Net Cash Flow	-0.45	-1.36	-2.64	-2.87	1.95	0.81
Free Cash Flow	-2.06	-10.36	-5.45	-3.1	1.92	-0.08
FCF Margin	-6.95%	-35.01%	-19.51%	-10.19%	6.50%	-0.38%
Free Cash Flow Per Share	-0.27	-1.46	-0.87	-0.50	0.31	-0.01
Levered Free Cash Flow	2.25	-4.74	-3.91	-5.3	1	-1.25
Unlevered Free Cash Flow	-1.75	-9.31	-5.89	-5.13	0.67	-1.85

Updated Nov 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.