Kaival Brands Innovations Group, Inc. (KAVL)

KAVL Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jul 31, 2025	Oct 31, 2024	Oct 31, 2023	Oct 31, 2022	Oct 31, 2021	Oct 31, 2020
Net Income	-8.1	-6.7	-11.13	-14.37	-9.03	3.85
Depreciation & Amortization	0.79	0.79	0.33	-	-	0
Other Amortization	0.05	0.21	0.46	-	-	-
Stock-Based Compensation	2.94	0.17	3.39	6.28	11.22	0.77
Provision & Write-off of Bad Debts	-0.14	0.03	0.05	-	-	-
Other Operating Activities	1.01	0.5	0.68	0.39	0.01	0.03
Change in Accounts Receivable	0.58	1.58	-1.34	1.41	-0.58	-1.42
Change in Inventory	0.2	4.01	-3.32	16.75	-18.24	-0.01
Change in Accounts Payable	-0.02	-1.38	2.81	-12.87	11.5	1.41
Change in Unearned Revenue	-	-	-0.28	0.28	-0.62	0.62
Change in Income Taxes	-	-	1.61	0.15	-3.09	1.33
Change in Other Net Operating Assets	-0.11	0.12	3.78	-3.73	-0.48	1.01
Operating Cash Flow	-2.81	-0.67	-2.97	-5.71	-9.31	7.6
Capital Expenditures	-	-	-0	-	-	-
Cash Acquisitions	-	-	-0.31	-	-	-
Investing Cash Flow	-	-	-0.32	-	-	-
Short-Term Debt Issued	-	1.11	1.27	-	-	-
Total Debt Issued	-0	1.11	1.27	-	-	-
Short-Term Debt Repaid	-	-2.71	-1.14	-	-	-
Total Debt Repaid	-0.42	-2.71	-1.14	-	-	-
Net Debt Issued (Repaid)	-0.42	-1.6	0.14	-	-	-
Issuance of Common Stock	0.39	6.38	-	1.63	9.97	-
Repurchase of Common Stock	-	-	-	-0.06	-0.25	-0.18
Other Financing Activities	-	-0.74	-	-	-	-
Financing Cash Flow	-0.44	4.04	0.14	1.57	9.72	-0.18
Net Cash Flow	-3.26	3.37	-3.15	-4.14	0.4	7.42
Free Cash Flow	-2.81	-0.67	-2.98	-5.71	-9.31	7.6
Free Cash Flow Margin	-249.70%	-9.77%	-22.75%	-44.71%	-15.85%	11.82%
Free Cash Flow Per Share	-0.28	-0.16	-1.09	-3.02	-8.15	3.71
Cash Interest Paid	0.01	0.56	0	-	-	-
Cash Income Tax Paid	-	-	-	-	1.64	0.18
Levered Free Cash Flow	-2.13	0.05	-1.21	1.89	-6.89	-
Unlevered Free Cash Flow	-2.18	0.29	-1.38	1.89	-6.89	-
Change in Working Capital	0.64	4.33	3.26	1.99	-11.52	2.96

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