BNB Plus Corp. (BNBX)

BNB Plus Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Net Income	-31.29	-15.35	-7.09	-10.02	-8.27	-14.28
Depreciation & Amortization	0.27	0.38	0.43	1.36	1.29	0.84
Stock-Based Compensation	0.68	0.1	0.57	1.03	2.52	1.67
Other Adjustments	14.28	2.24	-7.15	-1.04	-5.47	1.99
Change in Receivables	0.28	-0.01	-0.12	3.05	-0.53	-2.64
Changes in Inventories	0.12	0.35	-0.12	0.27	0.77	-0.87
Changes in Accounts Payable	-0.19	-0.52	-0.41	-1.35	0.93	0.09
Changes in Unearned Revenue	-0.11	-	-	-0.29	0.28	-0.23
Changes in Other Operating Activities	-0.83	0.51	-0.39	0.77	-0.49	0.03
Operating Cash Flow	-16.75	-12.28	-14.27	-6.22	-8.98	-13.39
Capital Expenditures	-0.2	-0.31	-0.41	-0.08	-0.49	-2.55
Sale of Property, Plant & Equipment	-	-	-	0.05	-	-
Purchases of Investments	-2.99	-	-	-	-	-
Payments for Business Acquisitions	-	-	-	-1.06	-	-
Investing Cash Flow	-3.16	-0.31	-0.41	-1.1	-0.49	-2.55
Long-Term Debt Repaid	-	-	-	-	-	-1.67
Net Long-Term Debt Issued (Repaid)	-	-	-	-	-	-1.67
Issuance of Common Stock	11.29	8.22	13.4	-	18.13	16.37
Net Common Stock Issued (Repurchased)	11.29	8.22	13.4	-	18.13	16.37
Other Financing Activities	-0.06	-0.17	-	-	-	-
Financing Cash Flow	13.93	8.05	13.4	-	18.13	14.7
Net Cash Flow	-6.84	-4.76	-0.72	-7.31	8.66	-1.23
Free Cash Flow	-3.46	-12.6	-14.67	-6.3	-9.47	-15.94
FCF Margin	-168.43%	-589.54%	-694.35%	-47.10%	-52.10%	-176.53%
Free Cash Flow Per Share	-	-24.34	-2775.15	-9.63	-15833.92	-31449.78
Levered Free Cash Flow	-59.16	-69.07	-8.12	-9.27	-6.09	-18.63
Unlevered Free Cash Flow	-33.8	-16.33	-14.57	-10.27	-11.68	-16.03

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.