Northern Technologies International Corporation (NTIC)

NTIC Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Aug 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021
Net Income	0.7	0.99	6.32	4.24	7.19	7
Depreciation & Amortization	1.82	1.76	1.75	1.63	1.57	1.11
Stock-Based Compensation	1.33	1.36	1.38	1.34	0.93	0.66
Other Adjustments	-1.71	-1.92	-1.8	-1.12	-2.98	-3.42
Change in Receivables	-2.38	1.1	-0.97	-2.96	-2.42	-3.76
Changes in Inventories	-1.8	-1.28	-1.33	3.03	-4.82	0.06
Changes in Accounts Payable	3.31	1.47	0.45	-1.51	3.01	0.87
Changes in Accrued Expenses	-1.14	-0.85	0.23	1.44	-1.12	1.39
Changes in Income Taxes Payable	-0.59	0.11	-0.46	-0.83	-0.21	-0.52
Changes in Other Operating Activities	0.15	-0.3	0.31	0.29	0	-0.49
Operating Cash Flow	0.39	2.44	5.88	5.54	1.15	2.89
Operating Cash Flow Growth	-92.51%	-58.48%	6.17%	383.49%	-60.38%	-41.11%
Capital Expenditures	-1.13	-1.53	-1.92	-3.25	-1.5	-5.53
Sale of Property, Plant & Equipment	0.01	0.02	-	0.01	-	-
Purchases of Intangible Assets	-2.39	-2.42	-1.5	-0.11	-0.21	-0.11
Purchases of Investments	-	-	-	-	-0.34	-0.8
Proceeds from Sale of Investments	-	-	-	0.01	-0	6.34
Payments for Business Acquisitions	-	-	-	-	-5.06	-
Investing Cash Flow	-3.49	-3.93	-3.42	-3.34	-7.11	-0.1
Short-Term Debt Issued	13.96	31.99	37.67	2.81	5.9	-
Short-Term Debt Repaid	-12.2	-26.95	-36.98	-2.3	-	-
Net Short-Term Debt Issued (Repaid)	1.76	5.04	0.69	0.51	5.9	-
Long-Term Debt Issued	-	0.54	-	-	-	-
Long-Term Debt Repaid	-0.01	-	-	-	-	-
Net Long-Term Debt Issued (Repaid)	-0.01	0.54	-	-	-	-
Issuance of Common Stock	0.11	0.08	0.25	0.71	0.27	0.66
Net Common Stock Issued (Repurchased)	0.11	0.08	0.25	0.71	0.27	0.66
Common Dividends Paid	-0.95	-1.52	-2.64	-2.62	-2.58	-1.78
Other Financing Activities	0.13	-0.28	-1.26	-0.66	-0.4	-0.4
Financing Cash Flow	3.87	3.86	-2.96	-2.05	3.19	-1.52
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.05	-0.08	0.04	-0.07	0.43	0.01
Net Cash Flow	0.82	2.3	-0.45	0.07	-2.35	1.28
Free Cash Flow	-0.74	0.92	3.97	2.29	-0.35	-2.64
Free Cash Flow Growth	-	-76.89%	72.89%	-	-	-
FCF Margin	-0.86%	1.09%	4.66%	2.87%	-0.47%	-4.67%
Free Cash Flow Per Share	-0.08	0.10	0.40	0.24	-0.04	-0.27
Levered Free Cash Flow	2.07	4.98	5.13	4.23	9.16	3.16
Unlevered Free Cash Flow	1.22	0.23	5.53	5.37	1.02	3.76

Updated Jan 8, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q