MaxsMaking Cash Flow Statement

Financials in millions USD. Fiscal year is November - October.

Millions USD. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022
Net Income	0	1.81	1.91	2.45
Depreciation & Amortization	0.17	0.21	0.21	0.2
Other Amortization	0	0	0	-
Provision & Write-off of Bad Debts	0.17	0.02	-0.02	0.02
Other Operating Activities	0.02	0.07	0.07	0.1
Change in Accounts Receivable	-3.79	0.17	1.9	-6.36
Change in Inventory	-3.82	-0.41	0.06	-1.72
Change in Accounts Payable	1.09	1.09	-4.28	4.35
Change in Unearned Revenue	0.13	-0.33	0.16	-0.67
Change in Income Taxes	0.09	0.28	0.09	0.5
Change in Other Net Operating Assets	0.69	-5.93	-0.69	-1.04
Operating Cash Flow	-5.29	-3.04	-0.6	-2.15
Capital Expenditures	-0.06	-0.02	-0.07	-0.06
Sale (Purchase) of Intangibles	-	-	-	-0.01
Investing Cash Flow	-0.06	-0.02	0.74	0.93
Long-Term Debt Issued	3.22	4.87	1.48	1.69
Long-Term Debt Repaid	-3.52	-2.56	-1.81	-0.45
Net Debt Issued (Repaid)	-0.3	2.31	-0.33	1.24
Issuance of Common Stock	5.59	0.79	-	-
Financing Cash Flow	5.3	3.1	-0.33	1.24
Foreign Exchange Rate Adjustments	-0.01	0	0	-0.04
Net Cash Flow	-0.05	0.04	-0.19	-0.02
Free Cash Flow	-5.34	-3.06	-0.67	-2.21
Free Cash Flow Margin	-18.28%	-14.26%	-2.56%	-7.84%
Free Cash Flow Per Share	-0.34	-0.20	-0.04	-0.15
Cash Interest Paid	0.16	0.15	0.07	0.06
Cash Income Tax Paid	0.02	0.01	0.22	0.05
Levered Free Cash Flow	-4.54	-1.93	-2.14	-
Unlevered Free Cash Flow	-4.44	-1.84	-2.1	-
Change in Working Capital	-5.65	-5.15	-2.77	-4.92

Source: S&P Capital IQ. Standard template. Financial Sources.