CIMG Inc. (IMG)

CIMG Inc. 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	-4.88	-8.97	-8.75	-11.8	-18.55
Depreciation & Amortization	0.2	0.19	0.21	0.38	0.34
Other Amortization	-	-	-	0.37	0.48
Loss (Gain) From Sale of Assets	-	-	0.04	0.01	-
Asset Writedown & Restructuring Costs	-0.17	0.2	-	0.68	0.84
Loss (Gain) on Equity Investments	-	1.09	0.01	0.01	0.01
Stock-Based Compensation	0.64	-0.06	0.6	3.03	10.66
Provision & Write-off of Bad Debts	0	3.45	0.12	0.03	-
Other Operating Activities	0.53	-1.82	0.71	0.3	0.28
Change in Accounts Receivable	-0.04	0.5	-0.33	0.18	-0.36
Change in Inventory	-8.25	-3.78	0.02	-0.36	-0.33
Change in Accounts Payable	-0.45	0.43	1.05	-0.07	0.29
Change in Unearned Revenue	-	-0.38	0.06	0.14	0.14
Change in Other Net Operating Assets	-5.18	-0.82	-0.13	-0.36	-0.91
Operating Cash Flow	-17.59	-10.1	-7.25	-7.46	-7.11
Capital Expenditures	-	-0.32	-0.03	-0.19	-0.12
Sale of Property, Plant & Equipment	0.01	-	-	-	-
Cash Acquisitions	0.01	-0	-	-0.41	-
Investing Cash Flow	0.02	-0.32	-0.03	-0.6	-0.12
Long-Term Debt Issued	13.84	3.84	-	-	-
Total Debt Issued	13.84	3.84	-	-	-
Long-Term Debt Repaid	-0.1	-0.03	-0.04	-0.07	-0.08
Total Debt Repaid	-0.1	-0.03	-0.04	-0.07	-0.08
Net Debt Issued (Repaid)	13.74	3.81	-0.04	-0.07	-0.08
Issuance of Common Stock	3.51	5.78	-	6.12	13.71
Other Financing Activities	-	-	-	-0.37	-
Financing Cash Flow	17.25	9.59	-0.04	5.68	13.63
Foreign Exchange Rate Adjustments	-0	0.31	0.04	-0.11	0.01
Net Cash Flow	-0.33	-0.52	-7.28	-2.5	6.42
Free Cash Flow	-17.59	-10.42	-7.28	-7.65	-7.22
Free Cash Flow Margin	-170.85%	-539.69%	-414.12%	-246.17%	-374.87%
Free Cash Flow Per Share	-10.08	-96.89	-198.79	-276.65	-308.04
Cash Interest Paid	-	0	0	0.01	0
Cash Income Tax Paid	-	-	0	0	0
Levered Free Cash Flow	7.85	-8.89	-3.88	-3.64	0.14
Unlevered Free Cash Flow	7.85	-8.88	-3.88	-4.01	-0.32
Change in Working Capital	-13.92	-4.05	0.68	-0.48	-1.16

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

SEC Filings: 10-K · 10-Q