BGM Group Cash Flow Statement

Financials in millions USD. Fiscal year is October - September.

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	-20.22	-1.52	-8.12	1.37	3.11
Depreciation & Amortization	1.46	1.24	1.14	1.22	1.2
Stock-Based Compensation	10.23	-	-	0.02	-
Other Adjustments	9.34	0.04	6.18	1.29	-0.29
Change in Receivables	-2.97	1.33	-2.89	9.77	-0.16
Changes in Inventories	-1.85	0.96	3.4	2.23	0.05
Changes in Accounts Payable	-1.83	0.38	-1.62	-0.81	2.02
Changes in Accrued Expenses	-9.72	0.36	0.54	0.3	-0.9
Changes in Income Taxes Payable	0.58	0.1	-0.61	0.58	-1.14
Changes in Unearned Revenue	2.67	-0.57	0.5	-1.84	-1.24
Changes in Other Operating Activities	9.93	-1.77	1.79	-1.49	-2.3
Operating Cash Flow	-2.37	0.54	0.31	12.65	0.35
Operating Cash Flow Growth	-	74.32%	-97.53%	3567.52%	-93.20%
Capital Expenditures	-2.07	-2.85	-1.85	-3.23	-3.49
Purchases of Intangible Assets	-0.12	-1.08	-1.87	-0.03	-0
Purchases of Investments	-0.37	-1.4	-	-	-20
Proceeds from Sale of Investments	-	6.26	-	-	-
Cash Acquisitions	2.39	-	-	-	-
Other Investing Activities	-	0.06	-0.03	-	-0.71
Investing Cash Flow	-0.16	0.98	-4.74	-3.26	-24.2
Short-Term Debt Issued	1.01	-	-1.54	-	7.8
Short-Term Debt Repaid	-	-	-	-6.09	-
Net Short-Term Debt Issued (Repaid)	1.01	-	-1.54	-6.09	7.8
Long-Term Debt Issued	2.17	-	0.5	3.2	-
Long-Term Debt Repaid	-0.56	-0.49	-0.14	-3.05	-7.68
Net Long-Term Debt Issued (Repaid)	1.61	-0.49	0.35	0.15	-7.68
Issuance of Common Stock	-	-	-	-	23.87
Net Common Stock Issued (Repurchased)	-	-	-	-	23.87
Common Dividends Paid	-	-	-1.79	-	-
Other Financing Activities	-	-	0.06	-	-
Financing Cash Flow	2.62	-0.49	-2.92	-5.94	23.99
Foreign Exchange Rate Adjustments	-0.08	1.31	-0.15	-1.09	0.6
Net Cash Flow	0	2.34	-7.5	2.37	0.74
Free Cash Flow	-4.44	-2.31	-1.54	9.42	-3.15
Free Cash Flow Growth	-	-	-	-	-
FCF Margin	-11.70%	-9.20%	-3.31%	14.53%	-5.51%
Free Cash Flow Per Share	-1.18	-9.59	-6.38	39.11	-13.85
Levered Free Cash Flow	-18.14	-4.09	-5.68	-7.89	-2.53
Unlevered Free Cash Flow	-13.57	-2.56	0.61	-1.19	-3.6

SEC Filings: 10-K · 10-Q