Forward Industries Cash Flow Statement

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

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	-751.92	-166.97	-1.95	-3.74	-1.38	0.52
Depreciation & Amortization	0.27	0.33	0.33	0.32	0.31	0.33
Stock-Based Compensation	2.87	2.87	0.1	0.09	0.2	0.07
Other Adjustments	580.51	157.01	0.22	0.01	0.26	-0.87
Change in Receivables	-1.39	0.62	1.52	0.5	0.95	-1.66
Changes in Inventories	-	-	-	0.32	0.11	-0.79
Changes in Accounts Payable	0.81	1.15	-0.39	0.78	1.86	2.31
Changes in Accrued Expenses	2.9	-0.04	-0.74	0.2	0.62	-0.09
Changes in Unearned Revenue	0.44	-0.11	0.1	-0.14	0.25	-0.3
Changes in Other Operating Activities	-2.14	0.24	-0.35	2.71	-1.66	-0.05
Operating Cash Flow	-12.02	-4.5	0.52	1.04	1.53	-0.53
Operating Cash Flow Growth	-	-	-50.07%	-32.17%	-	-
Capital Expenditures	-0.02	-0.03	-0.07	-0.14	-0.17	-0.07
Purchases of Intangible Assets	-335.05	-900.79	-	-	-	-
Proceeds from Sale of Investments	333.97	-	-	-	-	-
Proceeds from Business Divestments	-0.45	-0.65	-	-	-	-
Investing Cash Flow	-902.54	-901.47	-0.07	-0.14	-0.17	-0.07
Short-Term Debt Issued	-	-	-	-	-	0.15
Short-Term Debt Repaid	0.9	0.6	0.5	0.3	0.2	1.15
Net Short-Term Debt Issued (Repaid)	0.9	0.6	0.5	0.3	0.2	1.3
Long-Term Debt Repaid	-	-	-	-	-	0.16
Net Long-Term Debt Issued (Repaid)	-	-	-	-	-	0.16
Issuance of Common Stock	7.48	908.73	-	-	-	0.27
Repurchase of Common Stock	10.88	-	-	-	-	-
Net Common Stock Issued (Repurchased)	18.37	908.73	-	-	-	0.27
Issuance of Preferred Stock	-	0.97	-	-	-	-
Net Preferred Stock Issued (Repurchased)	-	0.97	-	-	-	-
Other Financing Activities	-0.37	32.26	-	-	-	-0.03
Financing Cash Flow	937.59	941.36	-0.5	-0.3	-0.2	-0.92
Net Cash Flow	23.03	35.39	-0.05	0.6	1.17	-1.51
Free Cash Flow	-12.04	-4.53	0.45	0.9	1.37	-0.6
Free Cash Flow Growth	-	-	-49.76%	-33.71%	-	-
FCF Margin	-34.41%	-24.90%	2.27%	1.24%	3.57%	-1.53%
Free Cash Flow Per Share	-0.38	-0.67	0.41	0.82	1.34	-0.57
Levered Free Cash Flow	-161.68	-164.86	-2.56	0.61	0.15	3.33
Unlevered Free Cash Flow	-591	-6.85	-3.28	4.19	1.91	0.58

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