Skip to main content
logo
JBDI Holdings Limited (JBDI)
NASDAQ: JBDI · Real-Time Price · USD
1.340
+0.080 (6.35%)
Sep 1, 2026, 4:00 PM EDT - Market closed

JBDI Holdings Cash Flow Statement

Millions USD. Fiscal year is Jun - May.

Operating Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Nov '25 May '25 May '24 May '23 May '22 May '21
Net Income
-0.95-2.72-0.980.812.231.11
Depreciation & Amortization
0.350.350.530.480.550.42
Loss (Gain) From Sale of Assets
-0.02-0.03-0.01-0--
Asset Writedown & Restructuring Costs
--0.720.29--
Provision & Write-off of Bad Debts
0.210.210.21---
Other Operating Activities
-0.01---0.050.13
Change in Accounts Receivable
0.440.120.290.25-0.870.06
Change in Inventory
0.040.040.04-0.04-0.040.08
Change in Accounts Payable
0.040.160.160.090.66-1.03
Change in Income Taxes
0.01--0.31-0.210.45-0.08
Change in Other Net Operating Assets
-1.49-1.490.35--0.05-
Operating Cash Flow
-1.39-3.3711.662.990.7
Operating Cash Flow Growth
---39.65%-44.53%328.55%-

Investing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Nov '25 May '25 May '24 May '23 May '22 May '21
Capital Expenditures
-0.09-0.03-0.08-0.05-0.93-0.01
Sale of Property, Plant & Equipment
0.060.030.04---
Investing Cash Flow
-0.03-0-0.04-0.05-0.93-0.01

Financing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Nov '25 May '25 May '24 May '23 May '22 May '21
Long-Term Debt Issued
-----1.89
Long-Term Debt Repaid
--0.4-0.42-0.38-0.4-0.21
Net Debt Issued (Repaid)
0.93-0.4-0.42-0.38-0.41.68
Issuance of Common Stock
-6.7----
Repurchase of Common Stock
-0.8-0.57----
Common Dividends Paid
---0.67-1.59-2.05-1.36
Financing Cash Flow
0.125.73-1.08-1.97-2.450.32

Net Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Nov '25 May '25 May '24 May '23 May '22 May '21
Foreign Exchange Rate Adjustments
-3.850.18-0.150.03-0.070.06
Net Cash Flow
-1.522.54-0.27-0.33-0.461.06

Free Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Nov '25 May '25 May '24 May '23 May '22 May '21
Free Cash Flow
-1.48-3.40.921.612.060.69
Free Cash Flow Growth
---42.95%-21.83%199.13%-
Free Cash Flow Margin
-18.30%-40.25%9.78%14.49%17.33%7.31%
Free Cash Flow Per Share
-0.16-0.350.100.180.220.07
Levered Free Cash Flow
-0.27-2.210.210.812.31-
Unlevered Free Cash Flow
-0.25-2.190.230.842.34-

Additional Metrics

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Nov '25 May '25 May '24 May '23 May '22 May '21
Cash Interest Paid
0.030.030.040.050.060.04
Cash Income Tax Paid
--0.310.53-0.040.06
Change in Working Capital
-0.97-1.180.540.080.15-0.97
SEC Filings: 10-K · 10-Q