Innovative Aerosystems, Inc. (ISSC)

Innovative Aerosystems Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Net Income	11.7	7	6.03	5.52	5.06	3.27
Depreciation & Amortization	3.49	2.1	0.7	0.37	0.43	0.43
Loss (Gain) From Sale of Assets	-	-0.16	-	-1.19	-	-
Asset Writedown & Restructuring Costs	-	-	0.04	-	-	-
Stock-Based Compensation	1.91	1	1.45	0.34	0.34	0.18
Other Operating Activities	-1.46	-1.14	0.05	1.02	-1.29	0.07
Change in Accounts Receivable	-4.24	-4.06	-5.77	-0.41	0.32	-1.94
Change in Inventory	-4.96	-2.34	-0.83	-0.71	-0.15	0.11
Change in Accounts Payable	1.77	0.98	0.63	0.09	-0.17	-0.29
Change in Unearned Revenue	2.4	0.2	-0.12	-0.16	0.1	0.28
Change in Income Taxes	0.66	1.08	-0.26	0.27	0.1	-0
Change in Other Net Operating Assets	-0.46	1.14	0.17	0.96	-0.16	0.08
Operating Cash Flow	10.78	5.8	2.1	6.09	4.59	2.19
Operating Cash Flow Growth	65.64%	176.51%	-65.61%	32.70%	109.50%	4.02%
Capital Expenditures	-9.9	-4.91	-0.3	-0.16	-0.34	-0.12
Sale of Property, Plant & Equipment	-	2.23	-	2.75	-	-
Cash Acquisitions	-14.2	-14.2	-35.86	-	-	-
Investing Cash Flow	-24.1	-16.88	-36.16	2.59	-0.34	-0.12
Short-Term Debt Issued	-	-	-	-	-	1.2
Long-Term Debt Issued	-	52.35	20	-	-	-
Total Debt Issued	23.31	52.35	20	-	-	1.2
Short-Term Debt Repaid	-	-	-	-	-	-1.2
Long-Term Debt Repaid	-	-43.83	-0.5	-	-	-
Total Debt Repaid	-9.91	-43.83	-0.5	-	-	-1.2
Net Debt Issued (Repaid)	13.4	8.53	19.5	-	-	-
Issuance of Common Stock	-	-	0.41	0.3	0.02	0.18
Repurchase of Common Stock	-	-	-	-	-	-0.88
Common Dividends Paid	-	-	-	-	-19.79	-
Financing Cash Flow	13.4	8.53	19.91	0.3	-19.77	-0.71
Net Cash Flow	0.08	-2.56	-14.15	8.98	-15.52	1.37
Free Cash Flow	0.88	0.89	1.8	5.93	4.25	2.07
Free Cash Flow Growth	-84.97%	-50.55%	-69.70%	39.55%	105.07%	2.33%
Free Cash Flow Margin	1.14%	1.88%	5.17%	21.39%	18.45%	9.60%
Free Cash Flow Per Share	0.05	0.05	0.10	0.34	0.25	0.12
Cash Interest Paid	1.39	0.85	0.26	-	-	-
Cash Income Tax Paid	3.71	1.91	1.86	0.53	0	-0.31
Levered Free Cash Flow	-3.13	4.47	-13.71	5	2.82	0.62
Unlevered Free Cash Flow	-2.22	5.06	-13.46	5	2.82	0.62
Change in Working Capital	-4.85	-3.01	-6.18	0.04	0.05	-1.76

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

SEC Filings: 10-K · 10-Q