Zenith Capital Cash Flow Statement

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

Millions USD. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Net Income	-6.82	-7.35	-10.6	-13.12	-7.8	-6.91
Depreciation & Amortization	0.11	0.11	0.16	0.2	0.19	0.19
Asset Writedown & Restructuring Costs	-	-	0.12	-	-	0.08
Stock-Based Compensation	0.68	0.64	0.69	1.84	2.33	1.01
Other Operating Activities	2.73	2.26	1.78	2.03	0.46	0.07
Change in Inventory	-	-	0.1	0.26	0.3	0.04
Change in Accounts Payable	0.45	1.69	2.7	0.42	0.36	-1.77
Change in Unearned Revenue	-	-	-	-	3.15	0.04
Change in Other Net Operating Assets	0.21	0.12	0.69	0.45	0.18	-0.61
Operating Cash Flow	-2.64	-2.53	-4.18	-8	-0.85	-7.93
Sale (Purchase) of Intangibles	-0.3	-0.27	-0.21	-0.19	-0.16	-0.32
Other Investing Activities	-3.68	-3.42	-4.99	-1.06	-0.09	0.07
Investing Cash Flow	-3.98	-3.69	-5.2	-1.26	-0.26	-0.25
Short-Term Debt Issued	-	6.08	2.66	2.19	1.48	1.1
Long-Term Debt Issued	-	0.25	5.25	0.5	-	2
Total Debt Issued	5.27	6.33	7.91	2.69	1.48	3.1
Short-Term Debt Repaid	-	-0.25	-1.31	-0.17	-0.75	-0.42
Long-Term Debt Repaid	-	-	-	-1.5	-	-
Total Debt Repaid	-0.16	-0.25	-1.31	-1.67	-0.75	-0.42
Net Debt Issued (Repaid)	5.11	6.08	6.6	1.03	0.72	2.68
Issuance of Common Stock	1.52	-	2.98	8.45	0.52	5.45
Other Financing Activities	-0.02	-0	-0.07	-0.19	-0.14	-0.17
Financing Cash Flow	6.61	6.08	9.52	9.28	1.1	7.97
Foreign Exchange Rate Adjustments	0	0	-0	-0	-	0
Net Cash Flow	-0	-0.14	0.13	0.02	0	-0.21
Free Cash Flow	-2.64	-2.53	-4.18	-8	-0.85	-7.93
Free Cash Flow Margin	-528.20%	-506.00%	-	-	-	-
Free Cash Flow Per Share	-0.02	-0.02	-0.03	-0.06	-0.01	-0.06
Cash Interest Paid	-	-	0.03	-	0.03	0.04
Cash Income Tax Paid	-	-	0.02	0.01	0.01	0.04
Levered Free Cash Flow	7.55	-0.26	-0.27	-5.31	-2.77	-7.69
Unlevered Free Cash Flow	9.33	1.27	0.45	-5.13	-2.6	-7.62
Change in Working Capital	0.66	1.81	3.67	1.05	3.97	-2.36

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