OFA Group Cash Flow Statement

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

Millions USD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Net Income	-3.95	-0.71	-0.09	0.17
Depreciation & Amortization	0	-	-	-
Stock-Based Compensation	1.08	-	-	-
Other Adjustments	0.09	0.13	0.02	0.02
Change in Receivables	-0.22	0.01	0.09	-0.06
Changes in Accounts Payable	0.03	-0.02	0.01	0
Changes in Accrued Expenses	3.48	0	-0.01	0.01
Changes in Unearned Revenue	0.06	0.03	0.04	-0.13
Changes in Other Operating Activities	0.34	0.3	-0.3	-0.2
Operating Cash Flow	0.91	-0.26	-0.24	-0.18
Capital Expenditures	-1	-	-	-
Purchases of Intangible Assets	-15.04	-	-	-
Investing Cash Flow	-16.04	-	-	-
Long-Term Debt Issued	-	-	0.47	-
Long-Term Debt Repaid	-	-0	-	-
Net Long-Term Debt Issued (Repaid)	-	-0	0.47	-
Issuance of Common Stock	15.35	-	-	-
Net Common Stock Issued (Repurchased)	15.35	-	-	-
Financing Cash Flow	15.34	-0	0.47	-
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.12	0.02	0	-0
Net Cash Flow	0.21	-0.26	0.23	-0.18
Free Cash Flow	-0.09	-0.26	-0.24	-0.18
FCF Margin	-	-126.84%	-45.06%	-16.80%
Free Cash Flow Per Share	-0.01	-0.03	-0.03	-0.02
Levered Free Cash Flow	-1.05	-0.4	0.13	-0.15
Unlevered Free Cash Flow	-1.07	-0.37	-0.34	-0.16

SEC Filings: 10-K · 10-Q