CIMG Inc. Cash Flow Statement

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

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	-4.89	-8.97	-8.28	-11.8	-18.55
Depreciation & Amortization	0.08	0.19	0.24	0.38	0.34
Stock-Based Compensation	0.64	-0.06	0.43	3.03	10.66
Other Adjustments	0.5	2.8	-0.38	1.4	1.6
Change in Receivables	-0.04	0.5	0.02	0.18	-0.36
Changes in Inventories	-8.25	-3.78	0.14	-0.36	-0.33
Changes in Accounts Payable	-0.25	0.43	0.06	-0.07	0.29
Changes in Accrued Expenses	-0.67	-0.58	-	-	-0.41
Changes in Unearned Revenue	-	-0.38	-0.28	0.14	0.14
Changes in Other Operating Activities	-4.72	-0.25	-5.32	-0.36	-0.5
Operating Cash Flow	-17.59	-10.1	-7.25	-7.46	-7.11
Capital Expenditures	-	-0.32	-0.03	-0.19	-0.12
Sale of Property, Plant & Equipment	0.01	-	-	-	-
Payments for Business Acquisitions	0.01	-0	-	-0.41	-
Investing Cash Flow	0.02	-0.32	-0.03	-0.6	-0.12
Long-Term Debt Issued	13.84	3.84	-	-	-
Long-Term Debt Repaid	-0.1	-0	-0.01	-0.04	-0.06
Net Long-Term Debt Issued (Repaid)	13.74	3.84	-0.01	-0.04	-0.06
Issuance of Common Stock	3.51	5.78	-	5.75	13.71
Net Common Stock Issued (Repurchased)	3.51	5.78	-	5.75	13.71
Other Financing Activities	-	-0.03	-0.03	-0.02	-0.02
Financing Cash Flow	17.25	9.59	-0.04	5.68	13.63
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0	0.31	0.04	-0.11	0.01
Net Cash Flow	-0.33	-0.52	-7.28	-2.5	6.42
Free Cash Flow	-17.59	-10.42	-7.28	-7.65	-7.22
FCF Margin	-85.70%	-269.85%	-414.12%	-246.17%	-374.87%
Free Cash Flow Per Share	-10.08	-96.89	-198.79	-276.65	-308.03
Levered Free Cash Flow	-4.94	-9.82	-13.94	-12.31	-19.18
Unlevered Free Cash Flow	-18.99	-15.54	-13.57	-11.87	-18.57

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