Jiuzi Holdings, Inc. (JZXN) Cash Flow Statement
Where JZXN’s cash came from and went, FY2025
October 31, 2025 · U.S. dollars- Cash from operations
- −$1.0M
- Capital expenditures
- $66,496 2.3% of revenue
- Free cash flow
- −$1.1M −37.4% margin
- Returned to shareholders
- —
- Change in cash
- $3.6M cash at year-end $4.6M
Cash from operations
−$1.0M
Capital expenditures
−$66,496
Shares issued
+$4.9M
Other financing
−$224,086
Change in cash
$3.6M
Drawn to scale: where the cash came from and how it was used. Hover for values.
JZXN operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
JZXN cash flow trends, FY2018–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $78,614FY2018 | −$1.0MFY2025 | — | |
| Capital expenditures | $61,703FY2018 | $66,496FY2025 | +1.1%/yr | |
| Free cash flow | $16,911FY2018 | −$1.1MFY2025 | — | |
| Free cash flow margin | 0.4%FY2018 | −37.4%FY2025 | −37.8 pts | |
| Operating cash flow / net income | 0.14FY2018 | −5.91FY2021 | −6.05 | |
| Stock-based compensation | $0FY2020 | $0FY2025 | — | |
| Share buybacks (net) | $0FY2021 | $0FY2023 | — | |
| Capex / revenue | 1.4%FY2018 | 2.3%FY2025 | +0.9 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
JZXN cash flow by activity
OperatingInvestingFinancingChange in cash
JZXN net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
JZXN cash flow statement
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||
| Net income | −$10.2M | −$59.1M | −$9.4M | −$16.8M | $813,745 | $3.5M | $3.2M | $554,990 |
| Depreciation & amortization | $60,322 | $0 | $0 | $209,797 | $95,529 | $8,504 | $8,582 | $3,134 |
| Stock-based compensation | $0 | $12.4M | $1.7M | $60,000 | $0 | $0 | — | — |
| Change in working capital | $366,838 | −$49.0M | −$767,460 | −$4.0M | −$6.7M | −$4.0M | −$219,443 | −$1.1M |
| Other non-cash items | $8.8M | $45.2M | $3.0M | $11.7M | $987,805 | $1.1M | −$4.1M | $598,722 |
| Cash from operating activities | −$1.0M | −$50.6M | −$5.5M | −$8.9M | −$4.8M | $515,297 | −$1.1M | $78,614 |
| Investing activities | ||||||||
| Capital expenditures | −$66,496 | $0 | $0 | −$24,646 | −$309,580 | −$26,778 | −$7,087 | −$61,703 |
| Investments (net) | — | −$89,499 | $485,394 | $236,884 | −$1.2M | −$26,288 | −$10,197 | $54,421 |
| Acquisitions & other investing | $5 | — | — | −$91,096 | $0 | $26,778 | $7,087 | $61,703 |
| Cash from investing activities | −$66,491 | — | — | $121,142 | −$1.5M | −$26,288 | −$10,197 | $54,421 |
| Financing activities | ||||||||
| Share repurchases & issuance (net) | — | — | $0 | −$115,742 | $0 | — | — | — |
| Net borrowing (repayment) | — | $0 | $0 | $3.7M | $3.7M | −$173,102 | $161,191 | $161,191 |
| Shares issued | $4.9M | $50.4M | $3.6M | $0 | $12.8M | $0 | $224,946 | $575,307 |
| Other financing | −$224,086 | $207,398 | −$1.3M | $115,742 | −$3.7M | $9,046 | $0 | −$161,191 |
| Cash from financing activities | $4.7M | $50.6M | $2.3M | $3.7M | $12.8M | −$164,056 | $386,137 | $575,307 |
| Summary | ||||||||
| Net change in cash | $3.6M | $464,610 | −$1.0M | −$5.0M | $6.6M | $322,278 | −$712,229 | $620,814 |
| Cash at end of period | $4.6M | $943,435 | $665,380 | $2.4M | $7.4M | $764,492 | $442,214 | $1.2M |
| Free cash flow | −$1.1M | −$50.6M | −$5.5M | −$8.9M | −$5.1M | $488,519 | −$1.1M | $16,911 |
| Free cash flow margin | −37.4% | −3,615.4% | — | −143.1% | −53.7% | 5.9% | −13.7% | 0.4% |
| Capex / revenue | 2.3% | 0.0% | — | 0.4% | 3.2% | 0.3% | 0.1% | 1.4% |
| Operating cash flow / net income | — | — | — | — | −5.91 | 0.15 | −0.33 | 0.14 |
| Apr '26 | Jan '26 | Apr '25 | Jul '23 | Apr '23 | Jan '23 | Oct '22 | Jul '22 | Apr '22 | Jan '22 | Oct '21 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | |||||||||||
| Net income | −$13.2M | −$9.5M | −$675,742 | −$6.5M | −$3.3M | −$11.6M | −$5.8M | −$5.8M | −$5.2M | −$510,314 | −$255,157 |
| Depreciation & amortization | $24,630 | $59,898 | $424 | $102,170 | $53,235 | $84,891 | $42,446 | $42,446 | $124,905 | $76,642 | $38,321 |
| Stock-based compensation | — | — | — | $540,000 | — | $60,000 | — | $30,000 | — | — | — |
| Change in working capital | −$1.7M | $482,740 | −$648,164 | −$708,418 | — | −$845,824 | — | −$1.0M | −$118,591 | $286,967 | — |
| Other non-cash items | $11.3M | $8.8M | $532,262 | $3.8M | $1.9M | $7.7M | $3.4M | $4.4M | $941,875 | −$4.5M | −$2.1M |
| Cash from operating activities | −$3.7M | −$220,643 | −$791,220 | −$2.8M | −$1.3M | −$4.6M | −$2.3M | −$2.3M | −$4.3M | −$4.7M | −$2.3M |
| Investing activities | |||||||||||
| Capital expenditures | −$4.2M | −$42,727 | −$23,765 | −$7,499 | −$3,750 | −$16,283 | −$8,142 | −$8,142 | −$8,362 | −$304,834 | −$152,417 |
| Investments (net) | — | — | — | — | $414,061 | $414,061 | $600,049 | $600,049 | −$469,284 | −$469,284 | −$587,863 |
| Acquisitions & other investing | −$219,281 | $2 | $0 | $835,747 | $3,813 | $670,294 | $0 | $0 | −$469,284 | −$709,446 | −$1,502 |
| Cash from investing activities | −$4.4M | −$42,725 | −$23,765 | $828,248 | $414,124 | $1.1M | $591,907 | $591,907 | −$946,930 | −$1.5M | −$741,782 |
| Financing activities | |||||||||||
| Dividends paid | — | — | — | — | — | −$32,867 | — | — | — | — | — |
| Share repurchases & issuance (net) | — | — | — | — | — | −$32,867 | — | −$16,434 | — | — | — |
| Net borrowing (repayment) | — | — | — | — | −$433,334 | −$433,334 | −$224,423 | −$224,423 | $2.1M | $2.1M | $31,044 |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $3.7M | $4.7M | $8,945 | $414,494 | $596,391 | $17,355 | −$74,305 | −$57,871 | $2.1M | $10.8M | $6.4M |
| Cash from financing activities | $3.7M | $4.7M | $8,945 | $414,494 | $163,057 | −$481,713 | −$298,728 | −$298,728 | $4.2M | $12.9M | $6.4M |
| Summary | |||||||||||
| Net change in cash | −$4.3M | $4.2M | $70,785 | −$1.5M | −$749,961 | −$3.6M | −$1.8M | −$1.8M | −$1.4M | $6.7M | $3.4M |
| Cash at end of period | $271,072 | $4.6M | $344,235 | $870,711 | $2.4M | $2.4M | $6.0M | −$1.8M | $6.0M | $7.4M | $665,871 |
| Free cash flow | −$7.8M | −$263,370 | −$814,985 | −$2.8M | −$1.3M | −$4.6M | −$2.3M | −$2.3M | −$4.3M | −$5.0M | −$2.5M |
| Free cash flow margin | −109.6% | −13.8% | −83.3% | −299.6% | — | −218.1% | — | −218.1% | −104.7% | −101.1% | — |
| Capex / revenue | 58.2% | 2.2% | 2.4% | 0.8% | — | 0.8% | — | 0.8% | 0.2% | 6.2% | — |
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.
JZXN cash generation
In fiscal 2025 (ended October 31, 2025), Jiuzi generated -$1.0 million of cash from operations and spent $0.1 million on capital expenditures, leaving free cash flow of -$1.1 million, −37.4% of revenue. Cash and equivalents rose by $3.6 million over the year.
Related: JZXN income statement, JZXN balance sheet. See the JZXN stock overview for the latest quote and news.
JZXN cash flow FAQ
What is Jiuzi's free cash flow?
Jiuzi's free cash flow was -$1.1 million in fiscal 2025: -$1.0 million of operating cash flow minus $0.1 million of capital expenditures It was -$50.6 million a year earlier..
How much cash does Jiuzi generate from operations?
Jiuzi generated -$1.0 million of cash from operating activities in fiscal 2025.
How much does Jiuzi spend on capital expenditures?
Jiuzi spent $0.1 million on capital expenditures in fiscal 2025, 2.3% of revenue.