Helport AI Cash Flow Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Net Income	1.86	7.37	4.81	0.82
Depreciation & Amortization	0.1	-	-	-
Other Amortization	4.4	2.35	2.33	0.58
Loss (Gain) on Equity Investments	0	-	-	-
Stock-Based Compensation	0.58	-	-	-
Other Operating Activities	0.83	-	-	-
Change in Accounts Receivable	-2.15	-6.81	-12.08	-2.46
Change in Accounts Payable	3.19	-3.16	2.55	0.61
Change in Income Taxes	-1.4	1.6	0.97	0.15
Change in Other Net Operating Assets	1.66	3.68	0.96	0.21
Operating Cash Flow	9.07	5.03	-0.45	-0.08
Operating Cash Flow Growth	80.13%	-	-	-
Sale (Purchase) of Intangibles	-14.65	-7.41	-	-
Other Investing Activities	-0.01	-	-	-
Investing Cash Flow	-14.66	-7.41	-	-
Short-Term Debt Issued	0.52	6.22	0.64	0.2
Total Debt Issued	0.52	6.22	0.64	0.2
Short-Term Debt Repaid	-0.67	-0.63	-0.05	-0.11
Long-Term Debt Repaid	-0.2	-	-	-
Total Debt Repaid	-0.87	-0.63	-0.05	-0.11
Net Debt Issued (Repaid)	-0.35	5.59	0.59	0.08
Issuance of Common Stock	3.74	-	-	-
Other Financing Activities	-0.21	-0.82	-	-
Financing Cash Flow	3.17	4.77	0.59	0.08
Foreign Exchange Rate Adjustments	-0.01	0.05	-0	-
Net Cash Flow	-2.43	2.44	0.13	-0
Cash Interest Paid	0.01	0.06	-	-
Cash Income Tax Paid	1.4	-	-	-
Levered Free Cash Flow	-2.86	-11.88	-1.06	-
Unlevered Free Cash Flow	-2.79	-11.74	-1.06	-
Change in Working Capital	1.29	-4.69	-7.6	-1.49

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q