Maase Inc. (MAAS) Cash Flow Statement
Where MAAS’s cash came from and went, FY2025
June 30, 2025 · U.S. dollars- Cash from operations
- $72.3M
- Capital expenditures
- $5.6M 0.7% of revenue
- Free cash flow
- $66.7M 8.2% margin
- Returned to shareholders
- —
- Change in cash
- −$178.8M cash at year-end $90.6M
Drawn to scale: where the cash came from and how it was used. Hover for values.
MAAS operating cash flow, capex and free cash flow
MAAS cash flow trends, FY2017–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$23.1MFY2017 | $72.3MFY2025 | — | |
| Capital expenditures | $684,000FY2017 | $5.6MFY2025 | +69.2%/yr | |
| Free cash flow | −$23.8MFY2017 | $66.7MFY2025 | — | |
| Free cash flow margin | −15.3%FY2017 | 8.2%FY2025 | +23.4 pts | |
| Operating cash flow / net income | −0.58FY2017 | 1.88FY2019 | +2.47 | |
| Capex / revenue | 0.4%FY2017 | 0.7%FY2025 | +0.2 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
MAAS cash flow by activity
MAAS 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).
MAAS cash flow statement
| FY2025 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|
| Operating activities | |||||
| Net income | −$165.7M | −$33.6M | $52.0M | $63.6M | $39.6M |
| Depreciation & amortization | $102.8M | $9.1M | $1.7M | $1.9M | $1.7M |
| Change in working capital | $57.6M | −$69.0M | $45.4M | −$11.8M | −$75.5M |
| Other non-cash items | $77.6M | $4.7M | −$1.1M | −$8.8M | $11.1M |
| Cash from operating activities | $72.3M | −$88.7M | $98.0M | $44.9M | −$23.1M |
| Investing activities | |||||
| Capital expenditures | −$5.6M | −$3.6M | −$4.8M | −$1.4M | −$684,000 |
| Acquisitions & other investing | −$325.2M | −$49.5M | $67.4M | $11.4M | $21.8M |
| Cash from investing activities | −$330.8M | −$53.1M | $62.5M | $10.0M | $21.1M |
| Financing activities | |||||
| Shares issued | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$14.3M | — | $155.3M | — | −$26.2M |
| Cash from financing activities | −$14.3M | — | $155.3M | — | −$26.2M |
| Summary | |||||
| Net change in cash | −$178.8M | −$141.4M | $318.3M | $55.0M | −$28.2M |
| Cash at end of period | $90.6M | $288.9M | $430.3M | $112.0M | $57.0M |
| Free cash flow | $66.7M | −$92.4M | $93.2M | $43.5M | −$23.8M |
| Free cash flow margin | 8.2% | −71.3% | 45.9% | 26.2% | −15.3% |
| Capex / revenue | 0.7% | 2.8% | 2.4% | 0.8% | 0.4% |
| Operating cash flow / net income | — | — | 1.88 | 0.71 | −0.58 |
| Dec '25 | Dec '24 | Jun '23 | Dec '22 | |
|---|---|---|---|---|
| Operating activities | ||||
| Net income | −$19.8M | −$1.3M | −$12.0M | −$32.2M |
| Depreciation & amortization | $8.2M | $54.4M | $5.4M | $7.9M |
| Change in working capital | $65.6M | $73.0M | −$8.9M | −$104.9M |
| Other non-cash items | −$85.4M | −$29.7M | $4.3M | $801,047 |
| Cash from operating activities | −$31.4M | $96.4M | −$11.2M | −$128.4M |
| Investing activities | ||||
| Capital expenditures | −$2.9M | −$4.1M | −$179,538 | −$721,284 |
| Acquisitions & other investing | −$53.0M | −$174.6M | $90.0M | −$97.8M |
| Cash from investing activities | −$55.8M | −$178.8M | $89.8M | −$98.5M |
| Financing activities | ||||
| Shares issued | $0 | $0 | $0 | $0 |
| Other financing | −$19.7M | $35.9M | — | — |
| Cash from financing activities | −$19.7M | $35.9M | — | — |
| Summary | ||||
| Net change in cash | −$291.3M | −$37.9M | $65.0M | −$113.1M |
| Cash at end of period | $1.5M | $293.9M | $155.6M | $94.2M |
| Free cash flow | −$34.3M | $92.3M | −$11.4M | −$129.1M |
| Free cash flow margin | −1,113.1% | — | — | — |
| Capex / revenue | 93.2% | — | — | — |
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.
MAAS cash generation
In fiscal 2025 (ended June 30, 2025), Maase generated $72.3 million of cash from operations and spent $5.6 million on capital expenditures, leaving free cash flow of $66.7 million, 8.2% of revenue. Cash and equivalents fell by $178.8 million over the year.
Related: MAAS income statement, MAAS balance sheet. See the MAAS stock overview for the latest quote and news.
MAAS cash flow FAQ
What is Maase's free cash flow?
Maase's free cash flow was $66.7 million in fiscal 2025: $72.3 million of operating cash flow minus $5.6 million of capital expenditures It was -$92.4 million a year earlier..
How much cash does Maase generate from operations?
Maase generated $72.3 million of cash from operating activities in fiscal 2025.
How much does Maase spend on capital expenditures?
Maase spent $5.6 million on capital expenditures in fiscal 2025, 0.7% of revenue, compared with $3.6 million the year before.