CEA Industries Inc. (BNC)

CEA Industries Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-3.3	-3.15	-2.91	-5.5	-1.34	-1.76
Depreciation & Amortization	0.01	0.02	0.03	0.03	0.07	0.12
Stock-Based Compensation	0.09	0.08	0.19	0.31	0.44	0.28
Other Adjustments	0.09	0.11	0.23	0.66	-0.25	-0.33
Change in Receivables	-0.03	0.04	-0.24	0.23	-0.16	0.09
Changes in Inventories	0.25	0.24	-0.07	0.05	-0.05	0.88
Changes in Accounts Payable	0.15	-0.07	-0.58	-0.18	-0.48	0.03
Changes in Unearned Revenue	-0.07	-0.16	-3.84	1.5	-0.88	2.28
Changes in Other Operating Activities	-0.07	-0.17	1.07	-0.3	-0.55	-0.77
Operating Cash Flow	-2.89	-3.06	-6.13	-3.19	-3.21	0.82
Operating Cash Flow Growth	-	-	-	-	-	21.76%
Capital Expenditures	-	-	-	-0.03	-0.07	-0.01
Sale of Property, Plant & Equipment	-0	-	0	0	0.01	-
Investing Cash Flow	-0	-	0	-0.03	-0.06	-0.01
Long-Term Debt Issued	-	-	-	-	0.51	0.55
Net Long-Term Debt Issued (Repaid)	-	-	-	-	0.51	0.55
Issuance of Common Stock	-	-	-	21.71	-	-
Net Common Stock Issued (Repurchased)	-	-	-	21.71	-	-
Issuance of Preferred Stock	-	-	-	-	2.62	-
Repurchase of Preferred Stock	-	-	-	-1.98	-	-
Net Preferred Stock Issued (Repurchased)	-	-	-	-1.98	2.62	-
Preferred Share Dividends Paid	-	-	-	-0.04	-	-
Financing Cash Flow	-	-	-	19.7	3.14	0.55
Net Cash Flow	-2.89	-3.06	-6.13	16.48	-0.13	1.36
Free Cash Flow	-2.89	-3.06	-6.13	-3.22	-3.28	0.81
Free Cash Flow Growth	-	-	-	-	-	20.92%
FCF Margin	-88.09%	-108.99%	-88.69%	-28.54%	-24.02%	9.50%
Free Cash Flow Per Share	-4.84	-4.10	-9.11	-5.45	-24.83	6.16
Levered Free Cash Flow	-3.01	-3.28	-6.3	-4.9	-5.14	1.32
Unlevered Free Cash Flow	-3.04	-3.31	-6.35	-4.65	-3.94	0.16

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

SEC Filings: 10-K · 10-Q