Upexi, Inc. (UPXI)

Upexi Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-13.68	-23.66	-16.93	-2.1	2.98
Depreciation & Amortization	0.79	4.91	4.51	2.73	1.37
Stock-Based Compensation	2.36	1.17	3.66	3.33	2.58
Other Adjustments	0.18	9.79	2.38	-0.14	-1.63
Change in Receivables	-0.48	0.68	-0.36	0.28	-1.14
Changes in Inventories	-0.47	2.65	-1.37	-2.8	-0.85
Changes in Accounts Payable	2.87	-0.94	0.39	-0.45	1.97
Changes in Accrued Expenses	-	-	-	-	-0.09
Changes in Unearned Revenue	-0.22	0.1	-	-0.48	-0.1
Changes in Other Operating Activities	0.24	5.2	7.92	-0.57	-0.31
Operating Cash Flow	-8.42	-4.89	-7.42	0.72	2.94
Operating Cash Flow Growth	-	-	-	-75.67%	-
Capital Expenditures	-0.39	-0.93	-0.94	-5.45	-1.42
Sale of Property, Plant & Equipment	4.01	-	-	0.01	0.08
Payments for Business Acquisitions	-	-0.54	-4.58	-5.46	0.06
Proceeds from Business Divestments	2	2.3	5.49	-	-
Other Investing Activities	-104.91	-4.21	-2.55	-	-
Investing Cash Flow	-99.29	0.83	-0.02	-10.9	-1.28
Short-Term Debt Issued	20	-	-	-	-
Net Short-Term Debt Issued (Repaid)	20	-	-	-	-
Long-Term Debt Issued	0.43	0.1	7.12	6.68	1.75
Long-Term Debt Repaid	-3.35	-0.45	-7.21	-1	-0.76
Net Long-Term Debt Issued (Repaid)	-2.93	-0.35	-0.09	5.68	0.99
Issuance of Common Stock	92.81	-	6.13	-	10.95
Repurchase of Common Stock	-	-	-	-1.98	-
Net Common Stock Issued (Repurchased)	92.81	-	6.13	-1.98	10.95
Issuance of Preferred Stock	0.33	-	-	-	0.05
Net Preferred Stock Issued (Repurchased)	0.33	-	-	-	0.05
Other Financing Activities	-0.18	-	-6.32	-	-
Financing Cash Flow	110.03	-0.35	6.03	3.7	11.99
Net Cash Flow	2.31	-3.83	-2.66	-7.38	13.65
Beginning Cash & Cash Equivalents	0.66	4.49	7.15	14.53	0.89
Ending Cash & Cash Equivalents	2.98	0.66	4.49	7.15	14.53
Free Cash Flow	-8.81	-5.83	-8.36	-4.74	1.52
FCF Margin	-55.72%	-22.41%	-22.94%	-20.54%	6.30%
Free Cash Flow Per Share	-1.11	-5.67	-9.35	-5.84	851.27
Levered Free Cash Flow	6.21	-13.03	-6.51	-3.44	4.48
Unlevered Free Cash Flow	-9.68	-38.27	-12.63	-12.97	-16.98

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q