Callan JMB Inc. (CJMB) Cash Flow Statement
Where CJMB’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$4.5M −941.4% vs 2024
- Capital expenditures
- $616,896 10.8% of revenue
- Free cash flow
- −$5.2M −90.2% margin
- Returned to shareholders
- —
- Change in cash
- $32,813 cash at year-end $2.1M
Drawn to scale: where the cash came from and how it was used. Hover for values.
CJMB operating cash flow, capex and free cash flow
CJMB cash flow trends, 2022–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $9.4M2022 | −$4.5M2025 | — | |
| Capital expenditures | $422,4912022 | $616,8962025 | +13.4%/yr | |
| Free cash flow | $8.9M2022 | −$5.2M2025 | — | |
| Free cash flow margin | 39.3%2022 | −90.2%2025 | −129.5 pts | |
| Operating cash flow / net income | 1.512022 | 3.212023 | +1.70 | |
| Stock-based compensation | $02024 | $1.6M2025 | — | |
| Dividends paid | $4.4M2022 | $02025 | −100.0% | |
| Capex / revenue | 1.9%2022 | 10.8%2025 | +8.9 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
CJMB cash flow by activity
CJMB 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).
CJMB cash flow statement
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Operating activities | ||||
| Net income | −$8.0M | −$2.3M | $2.2M | $6.2M |
| Depreciation & amortization | $151,952 | $143,691 | $102,801 | $68,489 |
| Stock-based compensation | $1.6M | $0 | — | — |
| Change in working capital | $44,888 | $2.3M | $4.8M | $3.0M |
| Other non-cash items | $1.7M | $354,092 | −$41,354 | $101,695 |
| Cash from operating activities | −$4.5M | $540,353 | $7.0M | $9.4M |
| Investing activities | ||||
| Capital expenditures | −$616,896 | −$46,167 | −$490,020 | −$422,491 |
| Investments (net) | — | −$46,167 | −$490,020 | −$422,491 |
| Acquisitions & other investing | $0 | $46,167 | $490,020 | $422,491 |
| Cash from investing activities | −$616,896 | −$46,167 | −$490,020 | −$422,491 |
| Financing activities | ||||
| Dividends paid | $0 | −$3.3M | −$7.4M | −$4.4M |
| Net borrowing (repayment) | $18,669 | −$115,882 | −$116,492 | −$173,131 |
| Shares issued | $5.0M | $0 | $0 | $0 |
| Other financing | $136,025 | −$107,725 | −$30,337 | $51,425 |
| Cash from financing activities | $5.2M | −$3.6M | −$7.5M | −$4.6M |
| Summary | ||||
| Net change in cash | $32,813 | −$3.1M | −$1.0M | $4.4M |
| Cash at end of period | $2.1M | $2.1M | $5.2M | $6.2M |
| Free cash flow | −$5.2M | $494,186 | $6.5M | $8.9M |
| Free cash flow margin | −90.2% | 7.5% | 49.3% | 39.3% |
| Capex / revenue | 10.8% | 0.7% | 3.7% | 1.9% |
| Operating cash flow / net income | — | — | 3.21 | 1.51 |
| 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 | −$1.2M | −$3.2M | $5.4M | −$2.7M | −$1.4M | −$1.2M | −$1.3M | −$804,987 | −$114,476 | −$79,133 | −$735,266 | $630,807 |
| Depreciation & amortization | $36,847 | $37,379 | $32,296 | $43,255 | $38,544 | $37,857 | $35,632 | $35,631 | $36,850 | $35,578 | $32,674 | $24,423 |
| Stock-based compensation | $314,253 | $394,326 | −$1.2M | $404,915 | $419,102 | $330,825 | — | $0 | $0 | $0 | — | — |
| Change in working capital | $484,168 | −$326,114 | $709,943 | $377,279 | $371,024 | −$672,670 | $473,877 | $1.7M | $314,008 | −$167,599 | $518,220 | $776,701 |
| Other non-cash items | $592 | $1.4M | −$5.6M | $143,125 | $9,454 | −$17,120 | $62,370 | $41,424 | $57,303 | $192,993 | $138,206 | $58,308 |
| Cash from operating activities | −$396,063 | −$1.7M | −$658,987 | −$1.8M | −$563,272 | −$1.6M | −$723,173 | $988,000 | $293,685 | −$18,161 | −$46,166 | $1.5M |
| Investing activities | ||||||||||||
| Capital expenditures | −$34,169 | −$35,312 | −$616,896 | −$169,390 | −$432,506 | −$15,000 | $0 | −$293 | −$1,218 | −$44,656 | −$126,277 | −$15,200 |
| Investments (net) | — | — | — | −$169,390 | −$432,506 | −$15,000 | $0 | −$293 | −$1,218 | −$44,656 | −$126,277 | −$15,200 |
| Acquisitions & other investing | $0 | $0 | $1.2M | $169,390 | $432,506 | $15,000 | — | $293 | $1,218 | $44,656 | $126,277 | $15,200 |
| Cash from investing activities | −$34,169 | −$35,312 | $616,896 | −$169,390 | −$432,506 | −$15,000 | — | −$293 | −$1,218 | −$44,656 | −$126,277 | −$15,200 |
| Financing activities | ||||||||||||
| Dividends paid | — | — | $0 | $0 | $0 | $0 | −$53,999 | −$1 | −$1 | −$3.4M | −$1.0M | −$313,753 |
| Net borrowing (repayment) | $0 | $0 | $0 | $0 | $0 | $18,669 | −$17,134 | −$8,453 | — | — | — | — |
| Shares issued | $0 | $1.0M | $1 | $361,725 | $0 | $4.7M | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$125,061 | $0 | $0 | $136,025 | $0 | $0 | $82,948 | −$17,673 | −$102,262 | −$53,033 | −$66,479 | −$8,079 |
| Cash from financing activities | −$125,061 | $1.0M | $1 | $497,750 | $0 | $4.7M | $11,815 | −$26,127 | −$102,263 | −$3.4M | −$1.1M | −$321,832 |
| Summary | ||||||||||||
| Net change in cash | −$555,293 | −$715,192 | −$658,986 | −$1.4M | −$995,778 | $3.1M | −$711,358 | $961,582 | $190,204 | −$3.5M | −$1.3M | $1.2M |
| Cash at end of period | $860,273 | $1.4M | $2.1M | $2.8M | $4.2M | $5.2M | $2.1M | $2.8M | $1.8M | $1.7M | $5.2M | $6.4M |
| Free cash flow | −$430,232 | −$1.7M | −$42,091 | −$1.9M | −$995,778 | −$1.6M | −$723,173 | $987,709 | $292,467 | −$62,817 | −$172,443 | $1.5M |
| Free cash flow margin | −31.3% | −155.1% | −3.6% | −133.5% | −59.8% | −108.8% | −53.5% | 68.8% | 14.7% | −3.5% | −10.3% | 50.4% |
| Capex / revenue | 2.5% | 3.2% | 53.2% | 11.7% | 26.0% | 1.0% | 0.0% | 0.0% | 0.1% | 2.5% | 7.5% | 0.5% |
| Operating cash flow / net income | — | — | −0.12 | — | — | — | — | — | — | — | — | 2.36 |
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.
CJMB cash generation
In fiscal 2025 (ended December 31, 2025), Callan JMB generated -$4.5 million of cash from operations (down 941.4%) and spent $0.6 million on capital expenditures, leaving free cash flow of -$5.2 million, −90.2% of revenue. Cash and equivalents rose by $0.0 million over the year.
Related: CJMB income statement, CJMB balance sheet. See the CJMB stock overview for the latest quote and news.
CJMB cash flow FAQ
What is Callan JMB's free cash flow?
Callan JMB's free cash flow was -$5.2 million in fiscal 2025: -$4.5 million of operating cash flow minus $0.6 million of capital expenditures It was $0.5 million a year earlier..
How much cash does Callan JMB generate from operations?
Callan JMB generated -$4.5 million of cash from operating activities in fiscal 2025.
How much does Callan JMB spend on capital expenditures?
Callan JMB spent $0.6 million on capital expenditures in fiscal 2025, 10.8% of revenue, compared with $0.0 million the year before.