Scage Future (SCAG)
NASDAQ: SCAG · Real-Time Price · USD
0.8374
+0.0324 (4.02%)
May 12, 2026, 12:03 PM EDT - Market open

Scage Future Cash Flow Statement

Millions USD. Fiscal year is Jul - Jun.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022
Period Ending
Jun '25 Jun '24 Jun '23 Jun '22
Net Income
-13.07-5.98-6.62-5.26
Depreciation & Amortization
0.460.750.670.48
Stock-Based Compensation
1.8---
Other Adjustments
2.621.480.250.24
Change in Receivables
-1.07-2.01-0.03-0.05
Changes in Inventories
0.320.47-1.65-2.25
Changes in Accounts Payable
2.45-0.24-0.020.43
Changes in Accrued Expenses
2.62-0.161.690.74
Changes in Unearned Revenue
-0.41-0.611.240.02
Changes in Other Operating Activities
-1.620.07-0.43-0.88
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
10.2612.322.371.08
Short-Term Debt Repaid
-9.18-6.2-0.54-0.43
Net Short-Term Debt Issued (Repaid)
1.086.121.830.66
Long-Term Debt Issued
4.840.130.631.86
Long-Term Debt Repaid
-2.05-0.55-0.11-
Net Long-Term Debt Issued (Repaid)
2.8-0.420.521.86
Issuance of Common Stock
21.21-0.14-
Net Common Stock Issued (Repurchased)
21.21-0.14-
Issuance of Preferred Stock
-0.893.80.85
Net Preferred Stock Issued (Repurchased)
-0.893.80.85
Other Financing Activities
-0.432.15-0.12-0.14
Financing Cash Flow
24.668.746.183.23
Effect of Exchange Rate Changes on Cash and Cash Equivalents
0.04-0.01-0.13-0.01
Net Cash Flow
-1.890.910.99-3.56
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
Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q