Armlogi Holding Corp. (BTOC) Cash Flow Statement
Where BTOC’s cash came from and went, FY2026
June 30, 2026 · U.S. dollars- Cash from operations
- −$5.1M −451.4% vs FY2025
- Capital expenditures
- $1.8M 1.0% of revenue
- Free cash flow
- −$7.0M −3.8% margin
- Returned to shareholders
- —
- Change in cash
- −$7.0M cash at year-end $6.5M
Drawn to scale: where the cash came from and how it was used. Hover for values.
BTOC operating cash flow, capex and free cash flow
BTOC cash flow trends, FY2021–FY2026
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$1.5MFY2021 | −$5.1MFY2026 | — | |
| Capital expenditures | $3.1MFY2021 | $1.8MFY2026 | −9.6%/yr | |
| Free cash flow | −$4.5MFY2021 | −$7.0MFY2026 | — | |
| Free cash flow margin | −50.0%FY2021 | −3.8%FY2026 | +46.3 pts | |
| Operating cash flow / net income | −3.61FY2021 | 0.41FY2024 | +4.02 | |
| Capex / revenue | 33.9%FY2021 | 1.0%FY2026 | −32.9 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
BTOC cash flow by activity
BTOC 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).
BTOC cash flow statement
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Net income | −$20.9M | −$15.3M | $7.4M | $13.9M | $2.0M | $403,252 |
| Depreciation & amortization | $3.5M | $3.0M | $2.0M | $1.3M | $830,584 | $179,638 |
| Change in working capital | $6.5M | $5.9M | −$12.5M | −$4.9M | −$2.4M | −$2.9M |
| Other non-cash items | $5.7M | $8.0M | $6.1M | $1.5M | $163,667 | $901,226 |
| Cash from operating activities | −$5.1M | $1.5M | $3.0M | $11.8M | $542,858 | −$1.5M |
| Investing activities | ||||||
| Capital expenditures | −$1.8M | −$2.9M | −$5.2M | −$1.8M | −$4.0M | −$3.1M |
| Investments (net) | — | −$1.8M | −$7.4M | −$4.3M | −$4.0M | −$3.1M |
| Acquisitions & other investing | $2.6M | $2.9M | $5.2M | $1.8M | $4.0M | $3.1M |
| Cash from investing activities | $708,770 | −$1.8M | −$7.4M | −$4.3M | −$4.0M | −$3.1M |
| Financing activities | ||||||
| Net borrowing (repayment) | — | $4.3M | −$163,936 | −$208,497 | −$147,600 | — |
| Shares issued | $0 | $0 | $8.4M | $472,800 | $1.1M | $6.3M |
| Other financing | −$2.6M | −$350,209 | −$486,913 | −$3.4M | $2.7M | −$21,512 |
| Cash from financing activities | −$2.6M | $4.0M | $7.8M | −$3.2M | $3.6M | $6.3M |
| Summary | ||||||
| Net change in cash | −$7.0M | $3.6M | $3.4M | $4.3M | $222,687 | $1.7M |
| Cash at end of period | $6.5M | $13.6M | $10.0M | $6.6M | $2.2M | $2.0M |
| Free cash flow | −$7.0M | −$1.4M | −$2.2M | $10.0M | −$3.4M | −$4.5M |
| Free cash flow margin | −3.8% | −0.8% | −1.3% | 7.4% | −6.1% | −50.0% |
| Capex / revenue | 1.0% | 1.5% | 3.1% | 1.3% | 7.1% | 33.9% |
| Operating cash flow / net income | — | — | 0.41 | 0.85 | 0.27 | −3.61 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$5.4M | −$5.1M | −$3.9M | −$6.5M | −$5.3M | −$3.8M | −$1.7M | −$4.6M | $259,397 | $682,220 | $3.7M | $2.8M |
| Depreciation & amortization | $944,516 | $897,269 | $889,815 | $790,115 | $960,202 | $701,742 | $682,135 | $625,995 | $561,108 | $533,996 | $494,737 | $442,195 |
| Change in working capital | $3.8M | $988,733 | $15,449 | $2.1M | $8.2M | $5.1M | −$6.4M | −$992,116 | −$3.7M | −$1.3M | −$7.0M | −$679,710 |
| Other non-cash items | $1.1M | $1.1M | $1.9M | $1.7M | $3.3M | $1.6M | $1.7M | $1.4M | $1.9M | $582,510 | $3.2M | $544,159 |
| Cash from operating activities | $379,086 | −$2.1M | −$1.1M | −$1.9M | $7.1M | $3.6M | −$5.6M | −$3.6M | −$951,657 | $459,481 | $460,253 | $3.1M |
| Investing activities | ||||||||||||
| Capital expenditures | −$1.1M | −$150,958 | −$580,791 | −$56,077 | −$296,471 | −$522,687 | −$717,473 | −$1.4M | −$2.1M | −$132,049 | −$1.8M | −$1.1M |
| Investments (net) | — | — | — | $1.3M | −$273,471 | −$522,687 | $307,527 | −$1.3M | −$2.8M | −$732,049 | −$1.8M | −$2.2M |
| Acquisitions & other investing | $282,851 | $74,998 | $420,001 | $56,077 | $296,471 | $522,687 | $717,473 | $1.4M | $2.1M | $132,049 | $1.8M | $1.1M |
| Cash from investing activities | −$771,712 | −$75,960 | −$160,790 | $1.3M | −$273,471 | −$522,687 | $307,527 | −$1.3M | −$2.8M | −$732,049 | −$1.8M | −$2.2M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | — | — | — | — | — | −$850,000 | — | — | — | — | — | — |
| Net borrowing (repayment) | — | −$179,175 | −$181,970 | −$2.1M | −$2.7M | $7.1M | −$36,537 | −$35,831 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $8.1M | $0 | $8.0M | $201,156 | $170,000 | $95,000 |
| Other financing | −$131,743 | $0 | $0 | $0 | $0 | −$7.2M | −$341,201 | −$9,008 | −$361,718 | −$897,767 | −$224,667 | $844,344 |
| Cash from financing activities | −$131,743 | −$179,175 | −$181,970 | −$2.1M | −$2.7M | −$1.0M | $7.7M | −$44,839 | $7.6M | −$696,611 | −$54,667 | $939,344 |
| Summary | ||||||||||||
| Net change in cash | −$451,105 | −$2.4M | −$1.4M | −$2.7M | $4.2M | $2.0M | $2.4M | −$5.0M | $3.9M | −$969,179 | −$1.4M | $1.8M |
| Cash at end of period | $6.5M | $2.7M | $5.0M | $10.8M | $13.6M | $9.4M | $7.4M | $5.0M | $10.0M | $6.0M | $7.0M | $8.4M |
| Free cash flow | −$275,477 | −$2.3M | −$1.6M | −$2.0M | $6.8M | $3.1M | −$6.3M | −$5.0M | −$3.1M | $327,432 | −$1.3M | $1.9M |
| Free cash flow margin | −0.6% | −5.4% | −3.2% | −4.0% | 13.4% | 6.7% | −12.4% | −11.7% | −6.8% | 0.9% | −3.2% | 4.6% |
| Capex / revenue | 2.4% | 0.4% | 1.1% | 0.1% | 0.6% | 1.1% | 1.4% | 3.2% | 4.7% | 0.3% | 4.3% | 2.8% |
| Operating cash flow / net income | — | — | — | — | — | — | — | — | −3.67 | 0.67 | 0.12 | 1.11 |
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.
BTOC cash generation
In fiscal 2026 (ended June 30, 2026), Armlogi generated -$5.1 million of cash from operations (down 451.4%) and spent $1.8 million on capital expenditures, leaving free cash flow of -$7.0 million, −3.8% of revenue. Cash and equivalents fell by $7.0 million over the year.
Related: BTOC income statement, BTOC balance sheet. See the BTOC stock overview for the latest quote and news.
BTOC cash flow FAQ
What is Armlogi's free cash flow?
Armlogi's free cash flow was -$7.0 million in fiscal 2026: -$5.1 million of operating cash flow minus $1.8 million of capital expenditures It was -$1.4 million a year earlier..
How much cash does Armlogi generate from operations?
Armlogi generated -$5.1 million of cash from operating activities in fiscal 2026.
How much does Armlogi spend on capital expenditures?
Armlogi spent $1.8 million on capital expenditures in fiscal 2026, 1.0% of revenue, compared with $2.9 million the year before.