Fly-E Group Cash Flow Statement

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

Millions USD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-8.99	-5.29	1.9	1.38	0.41
Depreciation & Amortization	1.02	0.7	0.27	0.15	0.1
Other Adjustments	8.51	5.92	2.96	2.51	0.7
Change in Receivables	-1.43	-0.08	-0.01	-0.47	0.16
Changes in Inventories	0.3	-2.74	-1.98	0.62	-2.13
Changes in Accounts Payable	-0.94	0.09	2.49	-0.07	1.08
Changes in Accrued Expenses	0.1	0.46	0.33	-0.11	0.06
Changes in Income Taxes Payable	-0.01	-1.53	0.57	0.23	0.62
Changes in Other Operating Activities	-13.65	-7.59	-2.22	-2.47	-0.98
Operating Cash Flow	-19.9	-10.06	4.31	1.76	0.01
Operating Cash Flow Growth	-	-	145.22%	14933.71%	-
Capital Expenditures	-0.09	-1.63	-1.25	-0.44	-0.32
Purchases of Intangible Assets	-0.91	-1.39	-1.77	-	-
Other Investing Activities	-0.44	0.13	-0.18	-	-
Investing Cash Flow	-2.34	-2.9	-3.2	-0.44	-0.32
Long-Term Debt Issued	2.2	7.37	1.1	1.5	-
Long-Term Debt Repaid	-3.11	-3.66	-0.64	-0.28	-
Net Long-Term Debt Issued (Repaid)	-0.91	3.71	0.46	1.22	-
Issuance of Common Stock	17.37	9.15	0.14	-	-
Net Common Stock Issued (Repurchased)	17.37	9.15	0.14	-	-
Other Financing Activities	-0.52	-0.37	-0.64	-2.57	0.53
Financing Cash Flow	15.95	12.49	-0.05	-1.35	0.53
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.01	-0.03	-0.01	-	-
Net Cash Flow	-1.07	-0.56	1.04	-0.04	0.22
Free Cash Flow	-19.99	-11.69	3.06	1.31	-0.31
Free Cash Flow Growth	-	-	132.49%	-	-
FCF Margin	-118.00%	-45.99%	9.49%	6.04%	-1.81%
Free Cash Flow Per Share	-26.33	-48.51	13.89	5.97	-1.42
Levered Free Cash Flow	-24.94	-13.83	0.56	0.5	-1.18
Unlevered Free Cash Flow	-20.81	-17.11	0.22	-0.65	-1.14

SEC Filings: 10-K · 10-Q