Incannex Healthcare Inc. (IXHL)

Incannex Healthcare Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-48.5	-46.89	-18.46	-48.81	-10.28	-8.53
Depreciation & Amortization	0.18	0.25	0.1	0.09	-	-
Stock-Based Compensation	6.62	2.61	8.93	2.15	1.01	0.45
Other Adjustments	21.96	24.74	0.03	-	-0.82	2.96
Change in Receivables	-	-	-	-	-0.06	0.16
Changes in Inventories	-	-	-	-	-	0.14
Changes in Accounts Payable	-3.11	1.39	3.02	1.1	0.77	-0.22
Changes in Other Operating Activities	2.03	5.39	-9.47	34.72	-8.69	-5.26
Operating Cash Flow	-18.43	-12.51	-15.85	-10.75	-8.83	-5.18
Capital Expenditures	-0.01	-0.01	-0.28	-0.32	-	-
Purchases of Investments	-0.04	-	-	-	-	-
Proceeds from Business Divestments	-	-	-	-	-	0.02
Investing Cash Flow	-0.05	-0.01	-0.28	-0.32	-	0.02
Long-Term Debt Issued	-	7.06	-	-	-	-
Long-Term Debt Repaid	-1.52	-8.25	-	-	-	-
Net Long-Term Debt Issued (Repaid)	-1.52	-1.19	-	-	-	-
Issuance of Common Stock	120.01	48.34	-	8.18	28.41	9.3
Repurchase of Common Stock	-0.59	-	-	-	-	-
Net Common Stock Issued (Repurchased)	119.42	48.34	-	8.18	28.41	9.3
Other Financing Activities	-3.13	-25.75	-	-	-	-
Financing Cash Flow	85.45	21.4	-	8.18	28.41	9.3
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.12	0.31	-0.14	-0.82	-	-
Net Cash Flow	66.98	8.88	-16.12	-2.89	19.57	4.14
Free Cash Flow	-18.43	-12.52	-16.12	-11.07	-8.83	-5.18
FCF Margin	-	-14559.30%	-134350.00%	-	-	-364.13%
Free Cash Flow Per Share	-72.52	-272.56	-748.04	-539.42	-556.22	-397.75
Levered Free Cash Flow	-50.92	-41.07	-25.08	-13.21	-18.2	-13.87
Unlevered Free Cash Flow	-27.22	-16.78	-36.61	-14.07	-18.75	-13.92

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

SEC Filings: 10-K · 10-Q