Biddance AI Systems, Inc. (BDAI) Cash Flow Statement
Where BDAI’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$1.5M
- Capital expenditures
- $0 0.0% of revenue
- Free cash flow
- −$1.5M −23.5% margin
- Returned to shareholders
- —
- Change in cash
- −$3.6M cash at year-end $3.6M
Drawn to scale: where the cash came from and how it was used. Hover for values.
BDAI operating cash flow, capex and free cash flow
BDAI cash flow trends, 2022–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $3.8M2022 | −$1.5M2025 | — | |
| Capital expenditures | $117,6172022 | $02025 | −100.0% | |
| Free cash flow | $3.7M2022 | −$1.5M2025 | — | |
| Free cash flow margin | 57.7%2022 | −23.5%2025 | −81.2 pts | |
| Operating cash flow / net income | 2.702022 | −8.532025 | −11.23 | |
| Capex / revenue | 1.8%2022 | 0.0%2025 | −1.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
BDAI cash flow by activity
BDAI net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
BDAI cash flow statement
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Operating activities | ||||
| Net income | $180,142 | −$896,690 | $1.0M | $1.4M |
| Depreciation & amortization | $294,191 | $259,554 | $53,829 | $21,881 |
| Change in working capital | −$1.2M | −$174,090 | −$1.2M | $2.2M |
| Other non-cash items | −$838,740 | $122,688 | $32,935 | $170,468 |
| Cash from operating activities | −$1.5M | −$688,538 | −$61,912 | $3.8M |
| Investing activities | ||||
| Capital expenditures | $0 | −$290,488 | −$525,808 | −$117,617 |
| Investments (net) | −$2.4M | −$10.7M | −$3.8M | −$1.9M |
| Financing activities | ||||
| Net borrowing (repayment) | — | $0 | $0 | $2.7M |
| Shares issued | $0 | $8.2M | $15.1M | $0 |
| Other financing | $0 | $0 | $0 | $0 |
| Cash from financing activities | $0 | $8.2M | $15.1M | $2.7M |
| Summary | ||||
| Net change in cash | −$3.6M | −$2.1M | $8.1M | −$888,148 |
| Cash at end of period | $3.6M | $7.2M | $9.3M | $1.2M |
| Free cash flow | −$1.5M | −$979,026 | −$587,720 | $3.7M |
| Free cash flow margin | −23.5% | −33.7% | −12.9% | 57.7% |
| Capex / revenue | 0.0% | 10.0% | 11.5% | 1.8% |
| Operating cash flow / net income | −8.53 | — | −0.06 | 2.70 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
BDAI cash generation
In fiscal 2025 (ended December 31, 2025), Biddance AI Systems generated -$1.5 million of cash from operations and spent $0 on capital expenditures, leaving free cash flow of -$1.5 million, −23.5% of revenue. Cash and equivalents fell by $3.6 million over the year.
Related: BDAI income statement, BDAI balance sheet. See the BDAI stock overview for the latest quote and news.
BDAI cash flow FAQ
What is Biddance AI Systems's free cash flow?
Biddance AI Systems's free cash flow was -$1.5 million in fiscal 2025: -$1.5 million of operating cash flow minus $0 of capital expenditures It was -$1.0 million a year earlier..
How much cash does Biddance AI Systems generate from operations?
Biddance AI Systems generated -$1.5 million of cash from operating activities in fiscal 2025, −8.53 times its net income of $0.2 million.