Panamera Holdings Cash Flow Statement

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

Millions USD. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Net Income	-154.14	-0.54	-15.25	-7.12	-0.03	-0.1
Asset Writedown & Restructuring Costs	-	-	7.55	-	-	-
Stock-Based Compensation	-	0.01	7.51	7.02	-	-
Other Operating Activities	153.43	0.03	0.01	0	0	-
Change in Accounts Receivable	-0.06	-0	0.01	-0	-0.01	-
Change in Accounts Payable	0.1	0.03	0.07	0.02	0	0.01
Change in Unearned Revenue	-	-	-	-0	0	-
Change in Other Net Operating Assets	-0.05	-0.05	0	-0.01	0.01	-0.01
Operating Cash Flow	-0.72	-0.52	-0.1	-0.1	-0.03	-0.1
Capital Expenditures	-	-	-0.05	-	-	-
Sale (Purchase) of Intangibles	-0.64	-0.64	-	-	-	-
Investing Cash Flow	-0.64	-0.64	-0.05	-	-	-
Short-Term Debt Issued	-	-	0.06	0.01	0.03	0.02
Total Debt Issued	-	-	0.06	0.01	0.03	0.02
Short-Term Debt Repaid	-	-0.09	-0.03	-	-	-0.12
Total Debt Repaid	-0.44	-0.09	-0.03	-	-	-0.12
Net Debt Issued (Repaid)	-0.44	-0.09	0.03	0.01	0.03	-0.1
Issuance of Common Stock	1.81	1.33	0	0.2	-	0.2
Financing Cash Flow	1.37	1.24	0.03	0.21	0.03	0.1
Net Cash Flow	0.02	0.08	-0.12	0.12	0	-0
Free Cash Flow	-0.72	-0.52	-0.15	-0.1	-0.03	-0.1
Free Cash Flow Margin	-239.94%	-213.45%	-750.29%	-	-70.23%	-
Free Cash Flow Per Share	-0.01	-0.01	-0.00	-0.00	-0.00	-0.00
Cash Interest Paid	-	0	-	-	-	0.02
Levered Free Cash Flow	-96.98	-0.99	2.74	2.57	-0.02	-0.06
Unlevered Free Cash Flow	-96.92	-0.99	2.74	2.57	-0.02	-0.06
Change in Working Capital	-0.01	-0.03	0.08	0	0	-0

Updated Jan 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.