INNEOVA Holdings Limited (INEO) Cash Flow Statement
Where INEO’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $4.4M +66.5% vs 2024
- Capital expenditures
- $10,000 0.0% of revenue
- Free cash flow
- $4.4M 7.6% margin
- Returned to shareholders
- —
- Change in cash
- −$714,000 cash at year-end $1.4M
Drawn to scale: where the cash came from and how it was used. Hover for values.
INEO operating cash flow, capex and free cash flow
INEO cash flow trends, 2020–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $3.0M2020 | $4.4M2025 | +8.0%/yr | |
| Capital expenditures | $230,0002020 | $10,0002025 | −46.6%/yr | |
| Free cash flow | $2.8M2020 | $4.4M2025 | +9.7%/yr | |
| Free cash flow margin | 5.7%2020 | 7.6%2025 | +1.9 pts | |
| Operating cash flow / net income | 3.112020 | 333.382024 | +330.27 | |
| Dividends paid | $02022 | $2.4M2023 | — | |
| Share buybacks (net) | $02023 | $02025 | — | |
| Capex / revenue | 0.5%2020 | 0.0%2025 | −0.5 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
INEO cash flow by activity
INEO 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).
INEO cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Net income | −$397,000 | $8,000 | $1.6M | $1.5M | $1.4M | $972,000 |
| Depreciation & amortization | $817,000 | $573,000 | $471,000 | $256,000 | $238,000 | $523,000 |
| Change in working capital | $3.2M | $1.2M | −$968,000 | −$4.1M | $1.5M | $1.3M |
| Other non-cash items | $812,000 | $918,000 | $482,000 | $244,000 | $28,000 | $191,000 |
| Cash from operating activities | $4.4M | $2.7M | $1.6M | −$2.1M | $3.1M | $3.0M |
| Investing activities | ||||||
| Capital expenditures | −$10,000 | −$774,000 | −$455,000 | −$283,000 | −$32,000 | −$230,000 |
| Investments (net) | — | −$774,000 | −$455,000 | −$283,000 | −$30,000 | −$222,000 |
| Acquisitions & other investing | $0 | $774,000 | $455,000 | $283,000 | $32,000 | $230,000 |
| Cash from investing activities | −$10,000 | −$774,000 | −$455,000 | −$283,000 | −$30,000 | −$222,000 |
| Financing activities | ||||||
| Dividends paid | — | — | −$2.4M | $0 | — | — |
| Share repurchases & issuance (net) | $0 | −$332,000 | $0 | — | — | — |
| Net borrowing (repayment) | −$5.5M | $2.7M | −$1.5M | $2.1M | −$4.4M | — |
| Shares issued | $0 | $5.9M | $0 | $0 | $0 | $0 |
| Other financing | $0 | −$8.9M | $2.4M | $0 | $312,000 | −$2.2M |
| Cash from financing activities | −$5.5M | −$568,000 | −$1.5M | $2.1M | −$4.1M | −$2.2M |
| Summary | ||||||
| Net change in cash | −$714,000 | $1.1M | −$300,000 | −$170,000 | −$1.3M | $826,000 |
| Cash at end of period | $1.4M | $2.0M | $987,000 | $1.3M | $1.5M | $2.7M |
| Free cash flow | $4.4M | $1.9M | $1.2M | −$2.3M | $3.1M | $2.8M |
| Free cash flow margin | 7.6% | 3.2% | 1.9% | −4.5% | 7.2% | 5.7% |
| Capex / revenue | 0.0% | 1.3% | 0.8% | 0.6% | 0.1% | 0.5% |
| Operating cash flow / net income | — | 333.38 | 0.99 | −1.35 | 2.28 | 3.11 |
| Mar '26 | Jun '25 | Dec '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | Jun '23 | Mar '23 | Dec '22 | Sep '22 | Jun '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$640,000 | $243,000 | −$1.7M | $1.7M | $838,000 | $264,000 | $132,000 | $1.4M | $675,500 | $588,000 | $294,000 | $862,000 |
| Depreciation & amortization | $421,000 | $396,000 | $349,000 | $224,000 | $112,000 | $345,000 | $172,500 | $126,000 | $63,000 | $128,000 | $64,000 | $128,000 |
| Change in working capital | $5.1M | −$1.0M | $1.8M | −$614,000 | −$307,000 | $122,000 | $61,000 | −$448,000 | −$224,000 | −$4.7M | −$2.4M | −$4.0M |
| Other non-cash items | −$112,000 | $90,000 | $1.0M | −$124,000 | −$62,000 | $660,000 | $330,000 | −$806,000 | −$403,000 | $3.0M | $1.5M | $2.0M |
| Cash from operating activities | $4.7M | −$301,000 | $1.5M | $1.2M | $581,000 | $1.4M | $695,500 | $223,000 | $111,500 | −$1.0M | −$520,000 | −$1.0M |
| Investing activities | ||||||||||||
| Capital expenditures | −$1.2M | −$1.2M | −$171,000 | −$945,000 | −$472,500 | −$317,000 | −$158,500 | −$138,000 | −$69,000 | −$136,000 | −$68,000 | −$147,000 |
| Acquisitions & other investing | $2.3M | $0 | $342,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash from investing activities | $1.2M | −$1.2M | $171,000 | −$945,000 | −$472,500 | −$317,000 | −$158,500 | −$138,000 | −$69,000 | −$136,000 | −$68,000 | −$147,000 |
| Financing activities | ||||||||||||
| Dividends paid | — | — | −$1.3M | −$1.3M | −$631,000 | — | — | — | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$6.2M | $777,000 | $554,000 | $1.4M | $701,000 | −$1.6M | −$777,500 | $8,000 | $4,000 | $479,000 | $239,500 | $1.7M |
| Cash from financing activities | −$6.2M | $777,000 | −$708,000 | $140,000 | $70,000 | −$1.6M | −$777,500 | $8,000 | $4,000 | $479,000 | $239,500 | $1.7M |
| Summary | ||||||||||||
| Net change in cash | −$1.1M | $406,000 | $1.1M | −$987,000 | — | −$1.3M | −$1.3M | $1.3M | — | −$1.9M | −$1.9M | $1.9M |
| Cash at end of period | $1.4M | $2.5M | $2.0M | $987,000 | $987,000 | — | $1.3M | $1.3M | — | — | $1.9M | $1.9M |
| Free cash flow | $5.9M | −$1.5M | $1.7M | $216,998 | $108,499 | $1.1M | $537,000 | $84,998 | $42,499 | −$1.2M | −$588,000 | −$1.2M |
| Free cash flow margin | 21.4% | −4.8% | 5.5% | 0.8% | 0.8% | 3.8% | 3.8% | 0.3% | 0.3% | −4.3% | −4.3% | −4.9% |
| Capex / revenue | 4.2% | 3.8% | 0.6% | 3.4% | 3.4% | 1.1% | 1.1% | 0.4% | 0.4% | 0.5% | 0.5% | 0.6% |
| Operating cash flow / net income | — | −1.24 | — | 0.69 | 0.69 | 5.27 | 5.27 | 0.17 | 0.17 | −1.77 | −1.77 | −1.18 |
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.
INEO cash generation
In fiscal 2025 (ended December 31, 2025), INNEOVA generated $4.4 million of cash from operations (up 66.5%) and spent $0.0 million on capital expenditures, leaving free cash flow of $4.4 million, 7.6% of revenue. Cash and equivalents fell by $0.7 million over the year.
Related: INEO income statement, INEO balance sheet. See the INEO stock overview for the latest quote and news.
INEO cash flow FAQ
What is INNEOVA's free cash flow?
INNEOVA's free cash flow was $4.4 million in fiscal 2025: $4.4 million of operating cash flow minus $0.0 million of capital expenditures It was $1.9 million a year earlier..
How much cash does INNEOVA generate from operations?
INNEOVA generated $4.4 million of cash from operating activities in fiscal 2025.
How much does INNEOVA spend on capital expenditures?
INNEOVA spent $0.0 million on capital expenditures in fiscal 2025, 0.0% of revenue, compared with $0.8 million the year before.