OpenLocker Holdings, Inc. (OLKR)

OpenLocker Holdings Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021	Dec 31, 2020
Net Income	-0.5	-0.78	-7.43	-2.56	-0.05	-0.01
Depreciation & Amortization	-	0	0.33	0.06	-	-
Other Amortization	0.06	0.04	0	0	0	0
Asset Writedown & Restructuring Costs	-	-	4.86	-	0	-
Loss (Gain) From Sale of Investments	-	-	0.02	-	-	-
Stock-Based Compensation	0.28	0.35	1.22	2.2	-	-
Other Operating Activities	-	-	-	0.05	-	-
Change in Accounts Receivable	0.01	0.01	-0.01	-	-	-
Change in Accounts Payable	0.08	0.05	0.02	-0.04	0.02	-
Change in Unearned Revenue	-0.01	-0.01	0.01	-	-	-
Change in Other Net Operating Assets	-	-0	-0.01	-0	-0	0.01
Operating Cash Flow	-0.08	-0.34	-0.98	-0.29	-0.03	-0
Capital Expenditures	-	-	-	-	-0.02	-
Cash Acquisitions	-	-	-	0.01	-	-
Other Investing Activities	-	-	-	-	0.05	-0
Investing Cash Flow	-	-	-	0.01	0.03	-0
Short-Term Debt Issued	-	0.33	-	-	-	-
Total Debt Issued	0.03	0.33	-	-	0.09	-
Net Debt Issued (Repaid)	0.03	0.33	-	-	0.09	-
Issuance of Common Stock	0.05	-	0.37	0.83	-	-
Repurchase of Common Stock	-	-	-	-0	-	-
Financing Cash Flow	0.08	0.33	0.39	0.83	0.09	-
Net Cash Flow	-0	-0.01	-0.59	0.55	0.09	-0
Free Cash Flow	-0.08	-0.34	-0.98	-0.29	-0.04	-0
Free Cash Flow Margin	-402.13%	-955.18%	-1205.95%	-137753.37%	-	-
Free Cash Flow Per Share	-0.00	-0.01	-0.03	-0.00	-	-
Cash Interest Paid	0	-	0	-	-	-
Levered Free Cash Flow	0.11	-0.05	-0.02	0.72	-	0.01
Unlevered Free Cash Flow	0.12	-0.04	-0.02	0.72	-	0.02
Change in Net Working Capital	-0.08	-0.05	-0.02	-0.02	-	-0.02

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