Zeta Network Group Cash Flow Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-117.29	-43	-26.86	-37.85	-77.21	-8.24
Depreciation & Amortization	11.23	5.4	4.26	5.86	5.9	3.72
Other Amortization	15.78	16.56	0.1	-	-	-
Loss (Gain) From Sale of Assets	-	-	-	-	-0.09	-
Asset Writedown & Restructuring Costs	79.05	14.63	-	9.36	-	0.1
Stock-Based Compensation	0.65	1.68	3.87	3.49	4.73	5.72
Provision & Write-off of Bad Debts	1.11	1.11	16.91	9.85	-	-
Other Operating Activities	29.09	3.22	-	-	52	-1.43
Change in Accounts Receivable	-0.78	-2.17	-1.23	0.16	0.68	-3.19
Change in Accounts Payable	-3.27	-3.27	-	-0.5	3.77	-
Change in Unearned Revenue	-	-	-	-	-3.6	3.6
Change in Other Net Operating Assets	-1.86	-2.48	0.17	1.76	-15.59	-3.08
Operating Cash Flow	-4.12	-8.34	-2.78	-7.88	-29.4	-2.8
Operating Cash Flow Growth	-	-	-	-	-	-
Capital Expenditures	-3.4	-3.4	-	-	-0.04	-2.02
Sale of Property, Plant & Equipment	-	-	-	-	1	-
Sale (Purchase) of Intangibles	-	-	-	-	-15.18	-64.9
Other Investing Activities	-	-	-	-	-	1.4
Investing Cash Flow	0.6	-3.4	-	-	-14.22	-65.52
Short-Term Debt Issued	-	-	0.18	0.22	0.35	-
Long-Term Debt Issued	-	14.33	1	-	-	-
Total Debt Issued	7.35	14.33	1.18	0.22	0.35	-
Long-Term Debt Repaid	-	-1.55	-	-	-	-
Total Debt Repaid	-21.28	-1.55	-	-	-	-
Net Debt Issued (Repaid)	-13.93	12.78	1.18	0.22	0.35	-
Issuance of Common Stock	19.15	-	1.38	7.03	43.97	67.51
Other Financing Activities	-0.15	-	-	-	-	-
Financing Cash Flow	5.07	12.78	2.56	7.25	44.32	67.51
Foreign Exchange Rate Adjustments	0	-	-	-	-	-
Net Cash Flow	1.54	1.04	-0.22	-0.63	0.7	-0.81
Free Cash Flow	-7.52	-11.74	-2.78	-7.88	-29.44	-4.82
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Margin	-29.36%	-134.51%	-98.23%	-	-178.23%	-71.11%
Free Cash Flow Per Share	-208.41	-	-	-	-	-
Levered Free Cash Flow	-152.23	17.87	9.64	7.5	-72.89	-65.17
Unlevered Free Cash Flow	-151.96	17.85	9.66	7.5	-72.88	-65.16
Cash Interest Paid	-	0.01	-	-	-	-
Change in Working Capital	-5.91	-7.92	-1.06	1.41	-14.73	-2.68

SEC Filings: 10-K · 10-Q