Netcapital Inc. (NCPL)

Netcapital Cash Flow Statement

Financials in millions USD. Fiscal year is May - April.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Net Income	-28.3	-4.99	2.95	3.5	1.47
Depreciation & Amortization	0.04	0.09	0.1	-	-
Asset Writedown & Restructuring Costs	19.92	1.05	-	-	-
Loss (Gain) From Sale of Investments	-0.02	2.7	-1.45	-3.28	-2.57
Stock-Based Compensation	0.76	1.32	0.27	1.18	0.68
Provision & Write-off of Bad Debts	0.18	0.27	0.01	0.08	0.06
Other Operating Activities	-0.07	-5.08	-7.65	-3.75	-1.71
Change in Accounts Receivable	0.05	-0.29	1.04	-1.15	-1.42
Change in Accounts Payable	2.11	0.24	0.09	0.27	0.18
Change in Unearned Revenue	-0	-0	-0	0	-0
Change in Income Taxes	-	-0.17	0.17	-	-
Change in Other Net Operating Assets	-0	-0.01	-0.14	0.14	0.05
Operating Cash Flow	-5.34	-4.88	-4.62	-3.01	-3.25
Cash Acquisitions	-	-	-	-	0.36
Investment in Securities	-	-	0.2	-0.12	-0.12
Other Investing Activities	-	-0.02	-	-0.2	-
Investing Cash Flow	-	-0.02	0.2	-0.32	0.24
Short-Term Debt Issued	0.26	-	-	-	-
Long-Term Debt Issued	-	-	-	0.7	4.27
Total Debt Issued	0.26	-	-	0.7	4.27
Long-Term Debt Repaid	-	-0.35	-1.05	-	-
Net Debt Issued (Repaid)	0.26	-0.35	-1.05	0.7	4.27
Issuance of Common Stock	4.51	5.54	5.57	0.63	1.2
Other Financing Activities	-	-	-0.01	-	-
Financing Cash Flow	4.77	5.19	4.51	1.33	5.47
Net Cash Flow	-0.57	0.29	0.1	-2	2.46
Cash Interest Paid	0.03	0.05	0.21	0	0
Cash Income Tax Paid	-	-	-	-	0
Levered Free Cash Flow	-2.27	-0.71	2.67	-3.79	4.56
Unlevered Free Cash Flow	-2.24	-0.68	2.73	-3.71	4.62
Change in Working Capital	2.16	-0.24	1.16	-0.74	-1.18

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q