Beyond Air, Inc. (XAIR)

Beyond Air Cash Flow Statement

Financials in millions USD. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2025	FY 2024	FY 2024	FY 2023
Period Ending	Dec 31, 2025	Mar 31, 2025	Dec 31, 2024	Mar 31, 2024	Dec 31, 2023
Net Income	-48.48	-48.48	-48.48	-64.3	-64.3
Depreciation & Amortization	3.2	3.2	3.2	1.98	1.98
Stock-Based Compensation	9.15	9.15	9.15	21.34	21.34
Other Adjustments	4.54	4.06	4.54	1	1
Change in Receivables	1.05	1.05	1.05	-0.32	-0.32
Changes in Inventories	-0.39	-0.39	-0.39	-1	-1
Changes in Accounts Payable	-0.47	-0.47	-0.47	-0.47	-0.47
Changes in Accrued Expenses	-6.36	-6.36	-6.36	-12.71	-12.71
Changes in Other Operating Activities	-0.12	-0.58	-0.12	-1.54	-1.96
Operating Cash Flow	-38.22	-38.22	-38.22	-56.01	-56.01
Capital Expenditures	-5.88	-5.88	-5.88	-5.75	-5.75
Purchases of Investments	-	-30.88	-	-128.77	-128.77
Proceeds from Sale of Investments	51.66	51.66	51.66	122.28	122.28
Other Investing Activities	-	0.01	-	-	-
Investing Cash Flow	14.91	14.91	14.91	-12.24	-12.24
Long-Term Debt Issued	-	11.32	-	15.82	-
Long-Term Debt Repaid	-	-18.05	-	-0.84	-0.84
Net Long-Term Debt Issued (Repaid)	-	-6.73	-	14.98	-0.84
Issuance of Common Stock	4.15	23.37	4.15	28.18	13.38
Net Common Stock Issued (Repurchased)	4.15	23.37	4.15	28.18	13.38
Financing Cash Flow	16.65	16.65	16.65	43.17	43.17
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.05	-0.05	-0.05	-0.08	-0.08
Net Cash Flow	-6.71	-6.71	-6.71	-25.16	-25.16
Free Cash Flow	-44.1	-44.1	-44.1	-61.76	-61.76
FCF Margin	-1190.31%	-1190.31%	-1190.31%	-5328.65%	-5328.65%
Free Cash Flow Per Share	-13.01	-13.03	-13.01	-37.25	-37.24
Levered Free Cash Flow	-56.64	-63.83	-56.64	-64.74	-80.98
Unlevered Free Cash Flow	16.92	-55.02	16.92	-82.49	-82.91

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q