GenFlat Holdings Cash Flow Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Net Income	-3.4	-4.67	-1.21	-0.88	-0.47
Depreciation & Amortization	0.03	0.03	0.03	0.05	0.01
Asset Writedown & Restructuring Costs	1.13	1.13	-	-	-
Loss (Gain) on Equity Investments	0.01	0.01	-	-	-
Stock-Based Compensation	1.1	2.39	-	-	-
Other Operating Activities	0.05	0.08	0.06	-	-
Change in Accounts Receivable	-0.01	-0.01	-0.01	-	-
Change in Accounts Payable	0.08	0.02	-0.05	0.03	0
Change in Other Net Operating Assets	-0.17	-0.16	-1.26	-0.49	-0.01
Operating Cash Flow	-1.18	-1.18	-2.44	-1.29	-0.47
Capital Expenditures	-	-	-	-0	-
Sale (Purchase) of Intangibles	-	-	-	-0	-
Investing Cash Flow	-	-	-	-0	-
Short-Term Debt Issued	-	0.09	0.21	-	0
Long-Term Debt Issued	-	0.2	-	-	-
Total Debt Issued	0.39	0.29	0.21	-	0
Short-Term Debt Repaid	-	-0.21	-0.23	-	-
Long-Term Debt Repaid	-	-	-0.07	-	-
Total Debt Repaid	-0.15	-0.21	-0.3	-	-
Net Debt Issued (Repaid)	0.24	0.09	-0.09	-	0
Issuance of Common Stock	0.96	1.1	2.29	1.14	0.5
Financing Cash Flow	1.2	1.19	2.2	1.14	0.5
Net Cash Flow	0.03	0.01	-0.24	-0.16	0.03
Free Cash Flow	-1.18	-1.18	-2.44	-1.3	-0.47
Free Cash Flow Margin	-19221.26%	-14918.55%	-46591.38%	-	-
Free Cash Flow Per Share	-0.11	-0.11	-0.23	-0.13	-
Levered Free Cash Flow	-0.36	0.17	-0.2	-0.95	-
Unlevered Free Cash Flow	-0.35	0.17	-0.2	-0.95	-
Change in Working Capital	-0.1	-0.15	-1.32	-0.46	-0.01

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.