Lite Strategy Cash Flow Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-39.7	-15.95	17.78	-31.84	-54.45	-41.31
Depreciation & Amortization	-	0.37	0.38	0.39	0.33	0.29
Loss (Gain) From Sale of Assets	-	-0.49	0.03	-	-	-
Asset Writedown & Restructuring Costs	-	-	10.9	-	-	-
Stock-Based Compensation	0.61	-0.14	2.28	3.59	8.35	10.25
Other Operating Activities	29.3	0.21	2.43	0.33	-19.84	-18.12
Change in Accounts Receivable	-	-	0.09	9.96	-2.46	-4.72
Change in Accounts Payable	-0.27	-2.99	-3.15	-1.78	1.56	3.92
Change in Unearned Revenue	-	-	-64.86	-30.58	16.22	-4.44
Change in Other Net Operating Assets	-2.11	-1.86	-16.35	-2.54	1.55	22.18
Operating Cash Flow	-12.17	-20.84	-50.47	-52.48	-48.75	-31.96
Capital Expenditures	-	-	-0.01	-0.04	-0.48	-0.71
Sale of Property, Plant & Equipment	0.5	0.51	-	-	-	-
Investment in Securities	-	34.64	49.15	53.73	7.37	25.42
Investing Cash Flow	-99.43	35.15	49.14	53.69	6.89	24.71
Issuance of Common Stock	96.82	-	-	-	52.9	3.53
Repurchase of Common Stock	-0.2	-	-	-0.04	-0.19	-
Other Financing Activities	-	-	-0.21	-	-3.65	-0.06
Financing Cash Flow	96.62	-	-11.87	-0.04	49.05	3.47
Net Cash Flow	-14.98	14.31	-13.2	1.17	7.2	-3.79
Free Cash Flow	-12.17	-20.84	-50.48	-52.52	-49.23	-32.67
Free Cash Flow Margin	-	-	-77.31%	-107.59%	-120.95%	-93.90%
Free Cash Flow Per Share	-0.61	-3.13	-7.58	-7.88	-7.87	-5.71
Cash Income Tax Paid	-	-	-	-	-	0.01
Levered Free Cash Flow	-12.29	-15.54	12.41	-14.41	-37.17	-7.79
Unlevered Free Cash Flow	-12.29	-15.54	12.41	-14.41	-37.17	-7.79
Change in Working Capital	-2.38	-4.85	-84.28	-24.95	16.88	16.94

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.