AXIL Brands, Inc. (AXIL)

AXIL Brands Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Net Income	1.37	0.85	2	1.82	-0.18	-0.3
Depreciation & Amortization	0.23	0.15	0.13	0.1	0.01	0.01
Stock-Based Compensation	0.89	1.11	0.27	0.21	0.02	0.14
Other Adjustments	-0.03	-0.08	-0.24	0.03	0.04	-0
Change in Receivables	-1	-0.49	-0.12	-0.16	-0.02	0.09
Changes in Inventories	-2.01	0.91	-2.13	0.35	0.1	-0.23
Changes in Accounts Payable	0.22	0.12	0.14	0.22	-0	0.35
Changes in Unearned Revenue	-0.54	-0.42	-0.05	0.39	-0.09	-0.02
Changes in Other Operating Activities	1.14	-0.21	-0	-0.03	0	0.01
Operating Cash Flow	0.22	1.93	0	2.92	-0.13	0.05
Operating Cash Flow Growth	-66.38%	71945.61%	-99.91%	-	-	-
Capital Expenditures	-0.18	-0.21	-0.14	-0.07	-	-0.02
Purchases of Intangible Assets	-0.24	-0.18	-0.02	-	-	-
Other Investing Activities	-	-	-	1.07	-	-
Investing Cash Flow	-0.42	-0.39	-0.16	1	-	-0.02
Long-Term Debt Issued	10	6.95	8.94	0.13	0.01	0.06
Long-Term Debt Repaid	-6.17	-6.97	-9.11	-0.04	-0	-0
Net Long-Term Debt Issued (Repaid)	3.83	-0.02	-0.17	0.09	0	0.05
Issuance of Common Stock	-	-	-	0.45	-	-
Net Common Stock Issued (Repurchased)	-	-	-	0.45	-	-
Repurchase of Preferred Stock	-	-	-1.25	-	-	-
Net Preferred Stock Issued (Repurchased)	-	-	-1.25	-	-	-
Financing Cash Flow	-0.04	-0.02	-1.42	0.54	0	0.05
Net Cash Flow	-0.24	1.52	-1.58	4.46	-0.12	0.09
Free Cash Flow	0.04	1.72	-0.14	2.85	-0.13	0.03
Free Cash Flow Growth	-97.92%	-	-	-	-	-
FCF Margin	0.13%	6.53%	-0.49%	12.13%	-5.40%	2.02%
Free Cash Flow Per Share	0.00	0.21	-0.01	0.16	-0.06	0.02
Levered Free Cash Flow	4.07	1.16	1.11	2.87	-0.16	-0.14
Unlevered Free Cash Flow	0.13	1.08	-0.36	2.72	-0.2	-0.22

Updated Jan 8, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q