Circle8 Group, Inc. (CIRC) Cash Flow Statement
Where CIRC’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$4.4M
- Capital expenditures
- $66,768 0.0% of revenue
- Free cash flow
- −$4.5M −1.0% margin
- Returned to shareholders
- —
- Change in cash
- −$597,542 cash at year-end $81,134
Drawn to scale: where the cash came from and how it was used. Hover for values.
CIRC operating cash flow, capex and free cash flow
CIRC cash flow trends, 2022–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$3.7M2022 | −$4.4M2025 | — | |
| Capital expenditures | $40,0202022 | $66,7682025 | +18.6%/yr | |
| Free cash flow | −$3.7M2022 | −$4.5M2025 | — | |
| Free cash flow margin | −314,578.4%2022 | −1.0%2025 | +314,577.4 pts | |
| Stock-based compensation | $256,9002022 | $36.1M2025 | +420.1%/yr | |
| Capex / revenue | 3,400.2%2022 | 0.0%2025 | −3,400.2 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
CIRC cash flow by activity
CIRC 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).
CIRC cash flow statement
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Operating activities | ||||
| Net income | −$59.4M | −$135.5M | −$15.3M | −$4.1M |
| Depreciation & amortization | $6.6M | $6.7M | $5.0M | $87,937 |
| Stock-based compensation | $36.1M | $45.2M | $0 | $256,900 |
| Change in working capital | $10.2M | $14.3M | $204,339 | −$155,383 |
| Other non-cash items | $2.1M | $63.3M | $926,866 | $242,811 |
| Cash from operating activities | −$4.4M | −$6.0M | −$9.1M | −$3.7M |
| Investing activities | ||||
| Capital expenditures | −$66,768 | −$73,456 | −$73,711 | −$40,020 |
| Investments (net) | — | — | $4.1M | $1.9M |
| Acquisitions & other investing | $0 | — | — | — |
| Cash from investing activities | −$66,768 | — | — | — |
| Financing activities | ||||
| Net borrowing (repayment) | $3.9M | −$1.3M | $8.8M | $0 |
| Shares issued | $0 | $0 | $1.8M | $0 |
| Other financing | $0 | $6.7M | −$1.8M | $0 |
| Cash from financing activities | $3.9M | $5.4M | $8.8M | $0 |
| Summary | ||||
| Net change in cash | −$597,542 | −$674,251 | −$363,234 | −$1.8M |
| Cash at end of period | $81,134 | $678,676 | $1.4M | $2.2M |
| Free cash flow | −$4.5M | −$6.1M | −$9.2M | −$3.7M |
| Free cash flow margin | −1.0% | −1.4% | −2.3% | −314,578.4% |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 3,400.2% |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Net income | −$86.4M | −$30.7M | −$27.1M | −$10.8M | −$10.7M | −$10.7M |
| Depreciation & amortization | $4.8M | $5.0M | $1.6M | $1.6M | $1.6M | $1.7M |
| Stock-based compensation | $772,933 | $3.8M | $17.1M | $6.7M | $6.3M | $6.0M |
| Change in working capital | $7.7M | $578,378 | −$457,937 | $238,024 | −$6.8M | $17.2M |
| Other non-cash items | $69.3M | $11.4M | $661,976 | $1.0M | $42,195 | $375,313 |
| Cash from operating activities | −$3.8M | −$9.9M | −$8.2M | −$1.3M | −$9.5M | $14.6M |
| Investing activities | ||||||
| Capital expenditures | −$39,951 | −$40,578 | −$22,273 | −$14,422 | −$17,994 | −$12,079 |
| Acquisitions & other investing | — | $0 | $0 | $0 | — | — |
| Cash from investing activities | — | −$40,578 | −$22,273 | −$14,422 | — | — |
| Financing activities | ||||||
| Net borrowing (repayment) | −$4.1M | −$4.1M | $8.0M | $978,261 | $8.6M | −$13.8M |
| Shares issued | $3.2M | $5.5M | $0 | $0 | $0 | $0 |
| Other financing | −$1.0M | $33.6M | $188,351 | $0 | −$188,351 | $0 |
| Cash from financing activities | −$1.9M | $35.1M | $8.2M | $978,261 | $8.5M | −$13.8M |
| Summary | ||||||
| Net change in cash | −$4.8M | $24.0M | −$2,272 | −$291,339 | −$1.1M | $787,336 |
| Cash at end of period | $19.3M | $24.1M | $81,134 | $83,406 | $374,745 | $1.5M |
| Free cash flow | −$3.9M | −$9.9M | −$8.2M | −$1.3M | −$9.5M | $14.6M |
| Free cash flow margin | −1.2% | −4.0% | −6.8% | −1.2% | −9.3% | 14.2% |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
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.
CIRC cash generation
In fiscal 2025 (ended December 31, 2025), Circle8 generated -$4.4 million of cash from operations and spent $0.1 million on capital expenditures, leaving free cash flow of -$4.5 million, −1.0% of revenue. Cash and equivalents fell by $0.6 million over the year.
Related: CIRC income statement, CIRC balance sheet. See the CIRC stock overview for the latest quote and news.
CIRC cash flow FAQ
What is Circle8's free cash flow?
Circle8's free cash flow was -$4.5 million in fiscal 2025: -$4.4 million of operating cash flow minus $0.1 million of capital expenditures It was -$6.1 million a year earlier..
How much cash does Circle8 generate from operations?
Circle8 generated -$4.4 million of cash from operating activities in fiscal 2025.
How much does Circle8 spend on capital expenditures?
Circle8 spent $0.1 million on capital expenditures in fiscal 2025, 0.0% of revenue, compared with $0.1 million the year before.