Scage Future Cash Flow Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Net Income	-13.07	-5.98	-6.62	-5.26
Depreciation & Amortization	0.46	0.75	0.67	0.48
Stock-Based Compensation	1.8	-	-	-
Other Adjustments	2.62	1.48	0.25	0.24
Change in Receivables	-1.07	-2.01	-0.03	-0.05
Changes in Inventories	0.32	0.47	-1.65	-2.25
Changes in Accounts Payable	2.45	-0.24	-0.02	0.43
Changes in Accrued Expenses	2.62	-0.16	1.69	0.74
Changes in Unearned Revenue	-0.41	-0.61	1.24	0.02
Changes in Other Operating Activities	-1.62	0.07	-0.43	-0.88
Operating Cash Flow	-5.89	-6.22	-4.89	-6.54
Capital Expenditures	-0.01	-0.05	-0.17	-0.88
Sale of Property, Plant & Equipment	0.05	-	-	-
Purchases of Intangible Assets	-	-	-	-0
Purchases of Investments	-20	-	-	-7.29
Proceeds from Sale of Investments	-	-	-	8.1
Other Investing Activities	-0.72	-1.55	-	-0.17
Investing Cash Flow	-20.69	-1.6	-0.17	-0.24
Short-Term Debt Issued	10.26	12.32	2.37	1.08
Short-Term Debt Repaid	-9.18	-6.2	-0.54	-0.43
Net Short-Term Debt Issued (Repaid)	1.08	6.12	1.83	0.66
Long-Term Debt Issued	4.84	0.13	0.63	1.86
Long-Term Debt Repaid	-2.05	-0.55	-0.11	-
Net Long-Term Debt Issued (Repaid)	2.8	-0.42	0.52	1.86
Issuance of Common Stock	21.21	-	0.14	-
Net Common Stock Issued (Repurchased)	21.21	-	0.14	-
Issuance of Preferred Stock	-	0.89	3.8	0.85
Net Preferred Stock Issued (Repurchased)	-	0.89	3.8	0.85
Other Financing Activities	-0.43	2.15	-0.12	-0.14
Financing Cash Flow	24.66	8.74	6.18	3.23
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.04	-0.01	-0.13	-0.01
Net Cash Flow	-1.89	0.91	0.99	-3.56
Free Cash Flow	-5.91	-6.28	-5.06	-7.42
FCF Margin	-53.12%	-102.68%	-1155.06%	-2663.34%
Free Cash Flow Per Share	-0.08	-0.12	-0.10	-0.07
Levered Free Cash Flow	-5.26	-1.73	-5.91	-5.42
Unlevered Free Cash Flow	-9.61	-5.64	-5.37	-7.62

SEC Filings: 10-K · 10-Q