Unusual Machines, Inc. (UMAC) Cash Flow Statement
Where UMAC’s cash came from and went, FY2025
September 30, 2025 · U.S. dollars- Cash from operations
- −$21.2M
- Capital expenditures
- $2.1M 18.4% of revenue
- Free cash flow
- −$23.2M −207.5% margin
- Returned to shareholders
- —
- Change in cash
- $99.5M cash at year-end $103.3M
Drawn to scale: where the cash came from and how it was used. Hover for values.
UMAC operating cash flow, capex and free cash flow
UMAC cash flow trends, FY2021–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$162,821FY2021 | −$21.2MFY2025 | — | |
| Capital expenditures | $1FY2021 | $2.1MFY2025 | +3,689.5%/yr | |
| Free cash flow | −$162,820FY2021 | −$23.2MFY2025 | — | |
| Free cash flow margin | −3,263.6%FY2021 | −207.5%FY2025 | +3,056.1 pts | |
| Stock-based compensation | $600,000FY2023 | $15.6MFY2025 | +410.2%/yr | |
| Capex / revenue | 0.0%FY2021 | 18.4%FY2025 | +18.4 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
UMAC cash flow by activity
UMAC 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).
UMAC cash flow statement
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Operating activities | |||||
| Net income | −$19.2M | −$32.0M | −$2.4M | −$1.2M | −$161,876 |
| Depreciation & amortization | $141,267 | $72,161 | $5,600 | $885 | $0 |
| Stock-based compensation | $15.6M | $2.3M | $600,000 | — | — |
| Change in working capital | −$13.6M | $667,443 | $1,310 | −$18,299 | −$945 |
| Other non-cash items | −$4.1M | $24.9M | $0 | $0 | $0 |
| Cash from operating activities | −$21.2M | −$4.0M | −$1.8M | −$1.2M | −$162,821 |
| Investing activities | |||||
| Capital expenditures | −$2.1M | −$3 | −$3,164 | −$4,575 | −$1 |
| Investments (net) | −$35.1M | −$852,801 | −$3,164 | $40,647 | $0 |
| Acquisitions & other investing | $93,054 | $3 | $3,164 | $4,575 | — |
| Cash from investing activities | −$37.1M | −$852,801 | −$3,164 | $40,647 | — |
| Financing activities | |||||
| Shares issued | $160.6M | $7.0M | $0 | $549,900 | $3.9M |
| Other financing | −$2.9M | $664,613 | −$424,933 | −$87,825 | $0 |
| Cash from financing activities | $157.8M | $7.7M | −$424,933 | $462,075 | $3.9M |
| Summary | |||||
| Net change in cash | $99.5M | $2.9M | −$2.2M | −$686,469 | $3.8M |
| Cash at end of period | $103.3M | $3.8M | $894,773 | $3.1M | $3.8M |
| Free cash flow | −$23.2M | −$4.0M | −$1.8M | −$1.2M | −$162,820 |
| Free cash flow margin | −207.5% | −71.8% | −1.1% | — | −3,263.6% |
| Capex / revenue | 18.4% | 0.0% | 0.0% | — | 0.0% |
| 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 | −$7.8M | $10.3M | −$10.6M | $1.6M | −$7.0M | −$3.3M | −$27.1M | −$2.1M | −$1.6M | −$1.1M | −$1.0M | −$353,674 |
| Depreciation & amortization | $75,324 | $64,813 | $77,632 | $22,449 | $20,593 | $20,593 | $71,648 | $512,658 | −$5,128 | $5,470 | $4,193 | $644 |
| Stock-based compensation | $5.6M | $3.9M | $6.1M | $2.1M | $5.5M | $1.9M | $1.6M | $6.4M | $361,243 | $64,344 | — | −$600,000 |
| Change in working capital | −$20.5M | −$14.9M | −$7.1M | −$5.4M | −$1.3M | $145,685 | −$31,993 | $588,965 | $269,888 | −$159,417 | $384,088 | −$6,647 |
| Other non-cash items | $1.1M | −$16.8M | $1.7M | −$5.8M | $12,146 | $0 | $24.2M | −$8.1M | $0 | $0 | $600,000 | $600,000 |
| Cash from operating activities | −$21.5M | −$17.4M | −$9.8M | −$7.5M | −$2.7M | −$1.2M | −$1.3M | −$2.7M | −$986,236 | −$1.2M | −$17,312 | −$359,677 |
| Investing activities | ||||||||||||
| Capital expenditures | −$189,901 | −$698,237 | −$511,496 | −$1.3M | −$262,749 | −$2 | −$4 | −$852,876 | −$4 | −$4 | −$2 | −$3,166 |
| Investments (net) | −$27.7M | −$4.7M | −$24.1M | −$12.2M | −$262,751 | $0 | $0 | $0 | $75 | −$852,876 | $0 | −$3,164 |
| Acquisitions & other investing | −$2.5M | $0 | $2 | $1.3M | $262,749 | — | — | −$851.1M | $4 | $4 | — | $3,166 |
| Cash from investing activities | −$30.4M | −$5.4M | −$24.6M | −$12.2M | −$262,751 | — | — | −$851.9M | $75 | −$852,876 | — | −$3,164 |
| Financing activities | ||||||||||||
| Shares issued | $63.4M | $150.0M | $72.1M | $46.1M | $42.4M | $0 | $2.0M | $0 | $0 | $5.0M | $0 | $0 |
| Other financing | −$4.9M | −$7.5M | $1.2M | −$985,794 | −$5.6M | $2.4M | $1.3M | $4.4M | $0 | −$637,687 | −$424,933 | −$153,123 |
| Cash from financing activities | $58.5M | $142.5M | $73.4M | $45.1M | $36.9M | $2.4M | $3.3M | $4.4M | $0 | $4.4M | −$424,933 | −$153,123 |
| Summary | ||||||||||||
| Net change in cash | $6.7M | $119.7M | $39.0M | $25.4M | $33.9M | $1.2M | $2.1M | $1.7M | −$986,161 | $2.3M | −$442,245 | −$515,965 |
| Cash at end of period | $229.6M | $222.9M | $103.3M | $64.3M | $38.9M | $5.0M | $3.8M | $1.69B | $2.2M | $3.2M | $894,773 | $1.3M |
| Free cash flow | −$21.3M | −$18.1M | −$10.3M | −$8.8M | −$2.9M | −$1.2M | −$1.3M | −$536,673 | −$986,240 | −$1.2M | −$17,310 | −$362,841 |
| Free cash flow margin | −127.3% | −223.7% | −210.2% | −413.2% | −138.0% | −58.4% | −63.8% | −35.0% | −69.9% | −193.2% | — | — |
| Capex / revenue | 1.1% | 8.6% | 10.4% | 60.3% | 12.4% | 0.0% | 0.0% | 55.7% | 0.0% | 0.0% | — | — |
| Operating cash flow / net income | — | −1.69 | — | −4.70 | — | — | — | — | — | — | — | — |
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.
UMAC cash generation
In fiscal 2025 (ended September 30, 2025), Unusual Machines generated -$21.2 million of cash from operations and spent $2.1 million on capital expenditures, leaving free cash flow of -$23.2 million, −207.5% of revenue. Cash and equivalents rose by $99.5 million over the year.
Related: UMAC income statement, UMAC balance sheet. See the UMAC stock overview for the latest quote and news.
UMAC cash flow FAQ
What is Unusual Machines's free cash flow?
Unusual Machines's free cash flow was -$23.2 million in fiscal 2025: -$21.2 million of operating cash flow minus $2.1 million of capital expenditures It was -$4.0 million a year earlier..
How much cash does Unusual Machines generate from operations?
Unusual Machines generated -$21.2 million of cash from operating activities in fiscal 2025.
How much does Unusual Machines spend on capital expenditures?
Unusual Machines spent $2.1 million on capital expenditures in fiscal 2025, 18.4% of revenue, compared with $0.0 million the year before.