Bloomia Holdings Cash Flow Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-8.26	-6.68	-3.02	-4.59	-3.53	-4.62
Depreciation & Amortization	5.1	2.64	0.01	-	0.06	0.48
Stock-Based Compensation	0.12	0.06	0.04	0.12	0.23	0.17
Other Adjustments	1.43	-0.15	-	-	-0.98	0.2
Change in Receivables	1.08	1.08	-0.2	-	0.52	1.68
Changes in Inventories	-0.88	-0.88	-	-	0.07	0.14
Changes in Accounts Payable	1.26	1.26	-0.11	0.05	-0.57	0.12
Changes in Accrued Expenses	-1.78	-1.78	0.37	-0.19	0.67	0.62
Changes in Income Taxes Payable	-0.02	-	0.01	-0.68	0.27	-0.08
Changes in Unearned Revenue	-	-	-	-	0.66	0.04
Changes in Other Operating Activities	-5.16	0.39	3.42	13.65	-0.39	-0.33
Operating Cash Flow	-6.36	-4.05	0.52	10.66	-3	-1.58
Operating Cash Flow Growth	-	-	-95.14%	-	-	-
Capital Expenditures	-1.56	-1.17	-0.04	-	-0.11	-0.06
Sale of Property, Plant & Equipment	-	-	-	-	0.02	-
Payments for Business Acquisitions	-34.18	-34.18	-	-	-	-
Proceeds from Business Divestments	-	-	1.58	-	-	0.2
Other Investing Activities	0.2	0.2	-0.03	-0.03	-	-
Investing Cash Flow	-35.34	-35.15	1.51	-0.03	-0.09	0.14
Long-Term Debt Issued	39.57	34.53	-	-	-	1.05
Long-Term Debt Repaid	-10.91	-9.13	-	-	-	-
Net Long-Term Debt Issued (Repaid)	28.66	25.4	-	-	-	1.05
Issuance of Common Stock	-	-	0.01	0.04	0.03	0.02
Repurchase of Common Stock	-	-	-0.48	-	-0.2	-0
Net Common Stock Issued (Repurchased)	-	-	-0.47	0.04	-0.17	0.02
Common Dividends Paid	-	-	-	-	-0.01	-0.01
Other Financing Activities	-0.51	-0.51	-	-	-	-
Financing Cash Flow	23.21	24.88	-0.47	0.04	-0.19	1.06
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.01	-	-	-	-	-
Net Cash Flow	-18.43	-14.32	1.55	10.67	-3.28	-0.38
Free Cash Flow	-7.91	-5.22	0.48	10.66	-3.11	-1.64
Free Cash Flow Growth	-	-	-95.51%	-	-	-
FCF Margin	-22.33%	-13.82%	-	-	-15.93%	-9.39%
Free Cash Flow Per Share	-0.02	-2.95	0.27	5.95	-1.76	-0.95
Levered Free Cash Flow	22.1	19.19	6.07	22.88	-2.88	-2.64
Unlevered Free Cash Flow	-5.01	-4.55	0.11	10.39	-4.19	3.66

Updated May 13, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.