Zeta Network Group (ZNB)

Zeta Network Group 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	-43	-26.86	-37.85	-77.21	-8.24
Depreciation & Amortization	5.4	4.26	5.86	5.9	3.72
Stock-Based Compensation	1.68	3.87	3.49	4.73	5.72
Other Adjustments	35.51	17.01	19.21	51.91	0.07
Change in Receivables	-2.17	-13.02	1.48	0.69	-3.2
Changes in Accounts Payable	-3.27	-	-0.5	3.77	-
Changes in Accrued Expenses	-0.8	2.48	0.59	0.37	0.17
Changes in Unearned Revenue	-	-	-	-3.6	3.6
Changes in Other Operating Activities	-1.69	9.48	-0.15	-15.96	-3.25
Operating Cash Flow	-8.34	-2.78	-7.88	-29.4	-2.8
Capital Expenditures	-3.4	-	-	-0.04	-2.02
Sale of Property, Plant & Equipment	-	-	-	1	-
Purchases of Intangible Assets	-	-	-	-15.18	-64.9
Other Investing Activities	0	-	-	-	1.4
Investing Cash Flow	-3.4	-	-	-14.22	-65.52
Long-Term Debt Issued	14.33	1.18	0.22	0.35	-
Long-Term Debt Repaid	-1.55	-	-	-	-
Net Long-Term Debt Issued (Repaid)	12.78	1.18	0.22	0.35	-
Issuance of Common Stock	-	1.38	7.03	43.97	67.51
Net Common Stock Issued (Repurchased)	-	1.38	7.03	43.97	67.51
Financing Cash Flow	12.78	2.56	7.25	44.32	67.51
Net Cash Flow	1.04	-0.22	-0.63	0.7	-0.81
Free Cash Flow	-11.74	-2.78	-7.88	-29.44	-4.82
FCF Margin	-134.51%	-98.23%	-	-178.23%	-71.11%
Free Cash Flow Per Share	-3048.10	-18252.80	-214855.00	-1896810.00	-708414.00
Levered Free Cash Flow	-33.98	-9.46	-31.84	-86.42	-6.02
Unlevered Free Cash Flow	-37.11	-10.79	-32.05	-88.46	-7.44

Updated Nov 12, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q