Biomerica, Inc. (BMRA)

Biomerica 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	-4.03	-4.97	-5.98	-7.14	-4.53	-7.45
Depreciation & Amortization	0.41	0.4	0.37	0.35	0.6	0.38
Stock-Based Compensation	0.48	0.46	0.84	1.19	1.26	1.35
Other Adjustments	0.04	0.01	-0.22	0.17	-1.4	2.32
Change in Receivables	0.31	0.21	-0.22	-0.29	1.37	-0.46
Changes in Inventories	0.3	0.88	-0.12	0.53	1.56	-1.91
Changes in Accounts Payable	-0.11	-0.47	0.25	-0.08	0.39	-0.4
Changes in Accrued Expenses	-0.06	0	-0.04	0.05	0.26	0.11
Changes in Unearned Revenue	-0.07	-0.03	0.03	0.01	0.05	-
Changes in Other Operating Activities	-0.25	-0.34	-0.28	-0.26	-0.03	0.8
Operating Cash Flow	-2.97	-3.84	-5.36	-5.47	-0.48	-5.25
Capital Expenditures	-	-	-0.05	-0.06	-0.06	-0.14
Purchases of Intangible Assets	-0.01	-0.04	-0.06	-0.01	-0.11	-0.16
Investing Cash Flow	-0.01	-0.04	-0.12	-0.08	-0.17	-0.3
Issuance of Common Stock	4.06	2.16	-	10.1	2.48	1.28
Net Common Stock Issued (Repurchased)	4.06	2.16	-	10.1	2.48	1.28
Other Financing Activities	-0.07	-0.05	-0.08	-0.71	-0.09	-0.17
Financing Cash Flow	3.13	2.11	-0.08	9.39	2.39	1.11
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.01	-0	0.01	-0.04	-0.03	-0.01
Net Cash Flow	0.17	-1.77	-5.55	3.8	1.72	-4.44
Free Cash Flow	-2.97	-3.84	-5.41	-5.54	-0.54	-5.39
FCF Margin	-66.51%	-72.32%	-99.94%	-103.73%	-2.84%	-74.84%
Free Cash Flow Per Share	-	-1.67	-2.57	-3.13	-0.34	-3.61
Levered Free Cash Flow	-3.8	-4.52	-5.82	-6.6	-1.76	-8.6
Unlevered Free Cash Flow	-5.03	-4.68	-6.16	-6.63	-1.74	-8.64

Updated Nov 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q