PCS Edventures!, Inc. (PCSV)

PCS Edventures! Cash Flow Statement

Financials in millions USD. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2016
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2016
Net Income	0.25	0.95	4.44	2.78	0.73	-0.43
Depreciation & Amortization	0.21	0.18	0.15	0.1	0	0.02
Other Amortization	-	-	-	-	-	0.06
Stock-Based Compensation	0	-	-	0.02	0.03	0.16
Other Operating Activities	0.39	0.26	-1.53	-1.01	-0.22	-
Change in Accounts Receivable	0.76	1.29	-1.3	-0	-0.08	-0.43
Change in Inventory	-0.04	-0.04	-0.79	-0.08	-0.35	0.06
Change in Accounts Payable	-0.16	-0.13	0.3	-0.11	0.17	0.23
Change in Unearned Revenue	-0.06	0.01	0.01	0.01	-0	-0.11
Change in Other Net Operating Assets	0.25	0	-0.3	-0.35	-0.01	0.05
Operating Cash Flow	1.6	2.52	0.98	1.34	0.26	-0.38
Operating Cash Flow Growth	-6.92%	158.38%	-27.27%	417.55%	-	-
Capital Expenditures	-0.06	-0.08	-0.02	-0.02	-0.02	-0
Investing Cash Flow	-0.06	-0.08	-0.02	-0.02	-0.02	-0
Long-Term Debt Issued	-	-	-	-	-	0.59
Total Debt Issued	-	-	-	-	-	0.59
Short-Term Debt Repaid	-	-	-	-1.49	-0.17	-0.01
Long-Term Debt Repaid	-	-	-	-	-	-0.28
Total Debt Repaid	-	-	-	-1.49	-0.17	-0.29
Net Debt Issued (Repaid)	-	-	-	-1.49	-0.17	0.3
Issuance of Common Stock	-	-	-	0.03	0.02	0.01
Repurchase of Common Stock	-0.56	-0.55	-0.06	-	-	-
Financing Cash Flow	-0.6	-0.55	-0.06	-1.46	-0.16	0.31
Net Cash Flow	0.94	1.89	0.89	-0.14	0.08	-0.08
Free Cash Flow	1.54	2.44	0.95	1.32	0.24	-0.39
Free Cash Flow Growth	-7.79%	156.43%	-27.98%	449.98%	-	-
Free Cash Flow Margin	23.09%	32.89%	10.47%	18.87%	5.91%	-11.57%
Free Cash Flow Per Share	0.01	0.02	0.01	0.01	0.00	-0.01
Cash Interest Paid	0	0	0	0.14	-	0.05
Cash Income Tax Paid	0.13	0.13	0.08	0.06	-	-
Levered Free Cash Flow	1.38	2.05	-0.05	0.75	-	-0.23
Unlevered Free Cash Flow	1.38	2.05	-0.05	0.84	-	-0.12
Change in Working Capital	0.75	1.13	-2.09	-0.54	-0.28	-0.2

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