Baiya International Group Inc. (BIYA) Cash Flow Statement
Where BIYA’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$7.4M −569.5% vs 2024
- Capital expenditures
- $5,524 0.0% of revenue
- Free cash flow
- −$7.4M −45.2% margin
- Returned to shareholders
- —
- Change in cash
- $450,650 cash at year-end $2.1M
Drawn to scale: where the cash came from and how it was used. Hover for values.
BIYA operating cash flow, capex and free cash flow
BIYA cash flow trends, 2020–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $25,1742020 | −$7.4M2025 | — | |
| Capital expenditures | $02020 | $5,5242025 | — | |
| Free cash flow | $25,1742020 | −$7.4M2025 | — | |
| Free cash flow margin | 0.2%2020 | −45.2%2025 | −45.4 pts | |
| Operating cash flow / net income | 0.032020 | 236.842024 | +236.81 | |
| Stock-based compensation | $02023 | $6.1M2025 | — | |
| Capex / revenue | 0.0%2020 | 0.0%2025 | 0.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
BIYA cash flow by activity
BIYA 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).
BIYA cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Net income | −$9.5M | $6,687 | −$1.1M | −$1.3M | $252,207 | $907,519 |
| Depreciation & amortization | $41,600 | $12,136 | $140,391 | $179,982 | $194,072 | $152,190 |
| Stock-based compensation | $6.1M | $0 | $0 | — | — | — |
| Change in working capital | −$4.2M | $1.6M | −$1.1M | $531,555 | −$2.1M | −$1.1M |
| Other non-cash items | $138,491 | −$43,859 | $127,717 | $840,755 | $80,991 | $23,902 |
| Cash from operating activities | −$7.4M | $1.6M | −$1.9M | $222,611 | −$1.6M | $25,174 |
| Investing activities | ||||||
| Capital expenditures | −$5,524 | $0 | $0 | $0 | −$2,924 | $0 |
| Investments (net) | — | — | — | $0 | −$2,924 | $0 |
| Acquisitions & other investing | −$17.2M | — | — | — | $2,924 | — |
| Cash from investing activities | −$17.2M | — | — | — | −$2,924 | — |
| Financing activities | ||||||
| Net borrowing (repayment) | −$181,740 | −$861,394 | −$31,224 | $599,889 | $0 | — |
| Shares issued | $25.5M | $0 | $0 | $0 | $1.4M | $0 |
| Other financing | −$349,143 | $938,382 | −$416,209 | $1.5M | $0 | $0 |
| Cash from financing activities | $25.0M | $76,988 | −$447,433 | $2.1M | $1.4M | $0 |
| Summary | ||||||
| Net change in cash | $450,650 | $1.6M | −$2.4M | $2.3M | −$168,355 | $44,128 |
| Cash at end of period | $2.1M | $1.7M | $31,973 | $2.4M | $134,488 | $302,843 |
| Free cash flow | −$7.4M | $1.6M | −$1.9M | $222,611 | −$1.6M | $25,174 |
| Free cash flow margin | −45.2% | 12.4% | −16.1% | 1.7% | −7.5% | 0.2% |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating cash flow / net income | — | 236.84 | — | — | −6.18 | 0.03 |
| Jun '26 | Mar '26 | Jun '25 | Mar '25 | Jun '24 | Dec '23 | Jun '23 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −$3.3M | −$4.8M | −$4.8M | $50,816 | −$59,566 | −$840,108 | −$176,969 |
| Depreciation & amortization | $756 | $30,089 | $11,511 | $11,694 | $7,468 | $139,983 | $408 |
| Change in working capital | $871,929 | −$865,307 | −$3.4M | $1.5M | $183,258 | −$794,409 | −$272,712 |
| Other non-cash items | $2.3M | $4.6M | $1.7M | −$26,696 | −$8,752 | −$86,784 | $168,762 |
| Cash from operating activities | −$184,817 | −$1.0M | −$6.4M | $1.5M | $122,408 | −$1.6M | −$280,511 |
| Investing activities | |||||||
| Capital expenditures | −$6,333 | −$5,526 | −$3 | $0 | $0 | $0 | $0 |
| Acquisitions & other investing | −$4.6M | −$16.8M | −$344,747 | — | — | — | — |
| Cash from investing activities | −$4.6M | −$16.8M | −$344,750 | — | — | — | — |
| Financing activities | |||||||
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $3.8M | $19.1M | $6.0M | −$1.2M | $1.2M | −$854,927 | $407,494 |
| Cash from financing activities | $3.8M | $19.1M | $6.0M | −$1.2M | $1.2M | −$854,927 | $407,494 |
| Summary | |||||||
| Net change in cash | $492,218 | −$220,758 | −$758,592 | $283,005 | $1.4M | $31,973 | — |
| Cash at end of period | $1.2M | $688,941 | $909,699 | $1.7M | $1.4M | $31,973 | — |
| Free cash flow | −$191,150 | −$1.1M | −$6.4M | $1.5M | $122,410 | −$1.6M | −$280,510 |
| Free cash flow margin | −25.3% | −11.5% | −87.9% | 25.0% | 1.8% | −23.0% | −6.0% |
| Capex / revenue | 0.8% | 0.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating cash flow / net income | — | — | — | 29.54 | — | — | — |
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.
BIYA cash generation
In fiscal 2025 (ended December 31, 2025), Baiya International generated -$7.4 million of cash from operations (down 569.5%) and spent $0.0 million on capital expenditures, leaving free cash flow of -$7.4 million, −45.2% of revenue. Cash and equivalents rose by $0.5 million over the year.
Related: BIYA income statement, BIYA balance sheet. See the BIYA stock overview for the latest quote and news.
BIYA cash flow FAQ
What is Baiya International's free cash flow?
Baiya International's free cash flow was -$7.4 million in fiscal 2025: -$7.4 million of operating cash flow minus $0.0 million of capital expenditures It was $1.6 million a year earlier..
How much cash does Baiya International generate from operations?
Baiya International generated -$7.4 million of cash from operating activities in fiscal 2025.
How much does Baiya International spend on capital expenditures?
Baiya International spent $0.0 million on capital expenditures in fiscal 2025, 0.0% of revenue.