Vivic Cash Flow Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Jun '23 Jun 30, 2023	Dec '22 Dec 31, 2022
Net Income	-3.24	-3.45	2.85	1.5	-0.78	-0.94
Depreciation & Amortization	0	0	0	0	0	0
Other Amortization	0	0	0	-	0	-
Stock-Based Compensation	2.44	2.51	-	-	-	-
Provision & Write-off of Bad Debts	0.09	0.09	-	-	-	-
Other Operating Activities	-0.08	-	-1.87	-	0.46	-0.03
Change in Accounts Receivable	0	1.24	-1.24	-0.18	-	-0
Change in Inventory	0	-	0.8	-	-0.84	-
Change in Accounts Payable	-0.31	-1.36	1.01	0	0.04	0
Change in Unearned Revenue	0.53	0.62	-2.25	0.93	2.39	0.66
Change in Income Taxes	-0.07	-0.07	0.15	0.01	0.01	-0.03
Change in Other Net Operating Assets	0.08	-0.04	0.28	-0.49	-0.97	-0.65
Operating Cash Flow	-0.56	-0.46	-0.26	-0.21	-0.93	0
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.01
Other Investing Activities	-	-	-	-0.04	-0.18	-0.04
Investing Cash Flow	-	-	-	-0.04	-0.18	-0.04
Short-Term Debt Issued	-	0.56	0.05	-	0.06	0.16
Long-Term Debt Issued	-	0.12	-	0.55	0.55	0.05
Total Debt Issued	2.06	0.69	0.05	0.55	0.62	0.21
Short-Term Debt Repaid	-	-0.36	-0.35	-0.57	-0.12	-
Long-Term Debt Repaid	-	-0.14	-	-	-	-
Total Debt Repaid	-1.7	-0.5	-0.35	-0.57	-0.12	-
Net Debt Issued (Repaid)	0.36	0.19	-0.3	-0.03	0.5	0.21
Other Financing Activities	-	-	-	0.28	1.45	-0.11
Financing Cash Flow	0.36	0.19	-0.3	0.26	1.95	0.1
Foreign Exchange Rate Adjustments	0	0	-0.02	-0.01	-0.01	0.02
Net Cash Flow	-0.2	-0.27	-0.59	-0	0.84	0.08
Free Cash Flow	-0.56	-0.46	-0.26	-0.21	-0.93	0
Free Cash Flow Margin	-207323.53%	-1030.32%	-4.39%	-12.99%	-	-
Free Cash Flow Per Share	-0.02	-0.02	-0.01	-0.01	-0.04	-
Cash Interest Paid	0.03	0.03	0.03	0.02	0.02	0
Cash Income Tax Paid	-	-	0	-	-	0
Levered Free Cash Flow	2.78	0.86	-3.2	-5.93	-	3.56
Unlevered Free Cash Flow	2.8	0.87	-3.19	-5.92	-	3.57
Change in Working Capital	0.23	0.39	-1.25	0.27	0.63	-0.03

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