Pro-Dex, Inc. (PDEX)

Pro-Dex Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	11.34	8.98	2.13	7.07	4.57	6.17
Depreciation & Amortization	1.25	1.24	1.16	0.86	0.73	0.69
Other Amortization	0	0.01	0.01	-	0.01	0.05
Loss (Gain) From Sale of Assets	-	-	-	-	0.04	-
Asset Writedown & Restructuring Costs	-	-	-	-	0.08	-
Loss (Gain) From Sale of Investments	-4.66	-2.12	4.13	-3.91	-0.96	-3.32
Stock-Based Compensation	0.64	0.56	0.61	0.77	1.28	0.9
Provision & Write-off of Bad Debts	-0.01	-	-	-	-0	0.01
Other Operating Activities	0.24	0.11	-1.58	0.27	-0.05	0.12
Change in Accounts Receivable	0.59	-2.55	-3.94	5.43	-4.45	-5.78
Change in Inventory	-2.1	-6.94	0.9	-3.49	-4.24	-0.2
Change in Accounts Payable	-2.6	0.18	2.44	-1.15	1.99	0.11
Change in Unearned Revenue	0.16	0.19	0.01	-1.01	0.86	-0.05
Change in Income Taxes	0.63	-1.5	0.18	-0.09	0.15	-0.41
Change in Other Net Operating Assets	0.98	0.17	0.18	0.71	-0.85	-0.35
Operating Cash Flow	6.46	-1.68	6.22	5.46	-0.85	-2.08
Operating Cash Flow Growth	126.06%	-	13.95%	-	-	-
Capital Expenditures	-0.44	-1.25	-0.98	-0.97	-1.64	-8.27
Sale (Purchase) of Intangibles	-	-	-	-	-0.03	-0.04
Investment in Securities	9.95	1.01	-1.25	0.09	0.44	4.6
Investing Cash Flow	9.51	-0.24	-2.23	-0.89	-1.24	-3.71
Long-Term Debt Issued	-	15	4	5.28	2	9.14
Total Debt Issued	21.41	15	4	5.28	2	9.14
Long-Term Debt Repaid	-	-11.53	-4.84	-6.09	-1.24	-0.35
Total Debt Repaid	-27.33	-11.53	-4.84	-6.09	-1.24	-0.35
Net Debt Issued (Repaid)	-5.92	3.48	-0.84	-0.81	0.76	8.79
Issuance of Common Stock	0.07	0.04	0.05	0.09	0.06	0.1
Repurchase of Common Stock	-2.23	-3.81	-3.51	-1.77	-1.61	-5.8
Financing Cash Flow	-8.08	-0.29	-4.3	-2.49	-0.79	3.09
Net Cash Flow	7.89	-2.21	-0.31	2.09	-2.87	-2.7
Free Cash Flow	6.02	-2.93	5.24	4.49	-2.49	-10.35
Free Cash Flow Growth	262.33%	-	16.78%	-	-	-
Free Cash Flow Margin	8.35%	-4.40%	9.73%	9.74%	-5.91%	-27.21%
Free Cash Flow Per Share	1.81	-0.87	1.47	1.23	-0.66	-2.63
Cash Interest Paid	0.84	0.82	0.56	0.52	0.46	0.33
Cash Income Tax Paid	2.13	4.46	1.89	1.66	1.57	1.77
Levered Free Cash Flow	5.69	-3.73	4.7	4.31	-3.24	-9.91
Unlevered Free Cash Flow	6.2	-3.22	5.04	4.65	-2.96	-9.74
Change in Working Capital	-2.34	-10.45	-0.23	0.4	-6.54	-6.69

Updated Jan 29, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q