DATZ World Holdings Corp. (LBUYD)

DATZ World Holdings Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-0.05	0.26	-0.71	-0.59	0.96	-5.03
Depreciation & Amortization	-0.21	-	-	-	-	-0
Other Amortization	0.46	0.46	0.62	0.72	0.72	0.79
Stock-Based Compensation	-	0.05	0.31	0.46	0.46	0.73
Other Operating Activities	-	-	-	-	-2.77	2.38
Change in Accounts Receivable	0.13	-0.03	0.05	-0.11	0	-0.02
Change in Accounts Payable	0.04	-0.02	-0.18	-0.05	0.15	-0.27
Change in Unearned Revenue	-0	0.02	0	-0	-	-
Change in Other Net Operating Assets	0.02	0.13	-0.22	-0.02	0.16	0.57
Operating Cash Flow	0.39	0.86	-0.13	0.42	-0.32	-0.86
Long-Term Debt Issued	-	-	0.03	-	-	0.56
Total Debt Issued	-	-	0.03	-	-	0.56
Long-Term Debt Repaid	-	-0.17	-0.18	-0.34	-	-0.33
Net Debt Issued (Repaid)	-0.03	-0.17	-0.15	-0.34	-	0.23
Financing Cash Flow	-0.03	-0.17	-0.15	-0.34	-	0.23
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-	-
Net Cash Flow	0.36	0.69	-0.28	0.08	-0.32	-0.63
Free Cash Flow	0.39	0.86	-0.13	0.42	-0.32	-0.86
Free Cash Flow Margin	8.71%	13.22%	-2.34%	8.30%	-8.34%	-32.18%
Free Cash Flow Per Share	0.00	1.33	-0.20	0.69	-0.35	-1.59
Levered Free Cash Flow	0.41	0.65	0.13	0.64	-6.24	2.86
Unlevered Free Cash Flow	0.45	0.7	0.21	0.75	-6.11	3.1
Change in Working Capital	0.19	0.09	-0.35	-0.18	0.31	0.27

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