Enigmatig Limited (EGG)

Enigmatig Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Net Income	0.56	0.82	1.13	0.14	-0.39
Depreciation & Amortization	0.23	0.1	0.11	0.14	0.15
Asset Writedown & Restructuring Costs	-	-	0.01	-	-
Provision & Write-off of Bad Debts	-	-	-	0.06	0.09
Other Operating Activities	-0.19	-0.09	-0.11	-0.13	-0.15
Change in Accounts Receivable	0.33	-0.89	-1.3	-1.61	-0.16
Change in Accounts Payable	0.01	-0.05	-0.07	0.37	0.05
Change in Unearned Revenue	-0.29	0.44	-0.4	0.49	-0.12
Change in Income Taxes	0.26	-0.34	0.03	0.12	0.02
Change in Other Net Operating Assets	-2.62	-0.6	0.54	0.09	0.02
Operating Cash Flow	-1.72	-0.6	-0.06	-0.34	-0.5
Capital Expenditures	-0.25	-0	-0	-0	-0
Other Investing Activities	-0.03	1.93	0.46	-	-
Investing Cash Flow	-0.28	1.93	0.45	-0	-0
Short-Term Debt Issued	-	-	0.35	0.48	0.18
Total Debt Issued	-	-	0.35	0.48	0.18
Short-Term Debt Repaid	-	-1.06	-	-	-
Total Debt Repaid	-	-1.06	-	-	-
Net Debt Issued (Repaid)	-	-1.06	0.35	0.48	0.18
Issuance of Common Stock	13.68	-	-	-	-
Financing Cash Flow	13.68	-1.06	0.35	0.48	0.18
Foreign Exchange Rate Adjustments	-0.08	0.14	0	-0.02	0.01
Net Cash Flow	11.61	0.4	0.74	0.12	-0.32
Free Cash Flow	-1.96	-0.61	-0.06	-0.34	-0.51
Free Cash Flow Margin	-44.06%	-15.28%	-1.36%	-12.19%	-26.10%
Free Cash Flow Per Share	-0.08	-0.02	-0.00	-0.01	-10.17
Cash Income Tax Paid	0.07	0.48	0.21	-	0.05
Levered Free Cash Flow	0.09	1.22	0.26	-0.23	-
Unlevered Free Cash Flow	0.09	1.22	0.26	-0.23	-
Change in Working Capital	-2.31	-1.43	-1.2	-0.55	-0.2

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q