Yunhong Green CTI Ltd. (YHGJ) Cash Flow Statement
Where YHGJ’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$172,000
- Capital expenditures
- $172,000 0.9% of revenue
- Free cash flow
- −$172,000 −0.9% margin
- Returned to shareholders
- —
- Change in cash
- $231,000 cash at year-end $451,000
Cash from operations
−$172,000
Capital expenditures
−$172,000
Acquisitions & other
+$443,000
Net borrowing (repayment)
+$132,000
Change in cash
$231,000
Drawn to scale: where the cash came from and how it was used. Hover for values.
YHGJ operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
YHGJ cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$448,8752016 | −$172,0002025 | — | |
| Capital expenditures | $630,1872016 | $172,0002025 | −13.4%/yr | |
| Free cash flow | −$1.1M2016 | −$172,0002025 | — | |
| Free cash flow margin | −1.7%2016 | −0.9%2025 | +0.8 pts | |
| Stock-based compensation | $34,1042016 | $25,0002025 | −3.4%/yr | |
| Capex / revenue | 1.0%2016 | 0.9%2025 | −0.1 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
YHGJ cash flow by activity
OperatingInvestingFinancingChange in cash
YHGJ 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).
YHGJ cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$2.5M | −$1.5M | −$235,000 | −$1.5M | −$7.6M | −$4.3M | −$1.4M | −$3.3M | −$1.6M | $652,538 |
| Depreciation & amortization | $641,000 | $345,000 | $279,000 | $383,000 | $963,000 | $858,771 | $2.3M | $1.2M | $1.5M | $1.4M |
| Stock-based compensation | $25,000 | $160,000 | $21,000 | $162,000 | — | $105,449 | $177,850 | $171,576 | $21,000 | $34,104 |
| Change in working capital | $20,000 | −$456,000 | −$1.4M | $3.3M | −$3.8M | $3.0M | $4.1M | $123,750 | $1.2M | −$2.8M |
| Other non-cash items | $1.7M | $176,000 | $103,000 | $0 | $6.7M | $1.7M | −$1.4M | $540,749 | $51,459 | $249,179 |
| Cash from operating activities | −$172,000 | −$1.3M | −$1.2M | $2.4M | −$3.7M | $1.3M | $3.7M | −$1.3M | $1.3M | −$448,875 |
| Investing activities | ||||||||||
| Capital expenditures | −$172,000 | −$331,000 | −$221,000 | −$163,000 | −$122,000 | −$115,080 | −$80,472 | −$459,542 | −$753,199 | −$630,187 |
| Investments (net) | — | −$331,000 | −$221,000 | −$163,000 | $3.4M | −$202,203 | −$80,472 | — | — | — |
| Acquisitions & other investing | $443,000 | $331,000 | $221,000 | $163,000 | $122,000 | $202,203 | $80,472 | $0 | $0 | $695,634 |
| Cash from investing activities | $271,000 | −$331,000 | −$221,000 | −$163,000 | $3.4M | −$115,080 | −$80,472 | −$459,542 | −$753,199 | $65,447 |
| Financing activities | ||||||||||
| Dividends paid | — | — | — | — | — | — | — | — | — | −$467,000 |
| Net borrowing (repayment) | $132,000 | $404,000 | $2.2M | −$2.1M | −$2.3M | −$8.2M | −$3.4M | — | — | — |
| Shares issued | $0 | $500,000 | $0 | $0 | $3.0M | $6.9M | $3.6M | $0 | $0 | $0 |
| Other financing | $0 | $0 | $0 | $0 | −$85,441 | −$959,426 | −$3.8M | $2.5M | $302,017 | $1.1M |
| Cash from financing activities | $132,000 | $904,000 | $2.2M | −$2.1M | $626,000 | −$2.3M | −$3.6M | $2.5M | $302,017 | $681,100 |
| Summary | ||||||||||
| Net change in cash | $231,000 | −$701,000 | $775,000 | $80,000 | −$256,000 | −$522,919 | $421,254 | $77,212 | −$382,017 | $216,639 |
| Cash at end of period | $451,000 | $220,000 | $921,000 | $146,000 | $66,000 | $322,179 | $849,404 | $258,238 | $181,026 | $563,043 |
| Free cash flow | −$172,000 | −$1.6M | −$1.4M | $2.2M | −$3.8M | $1.2M | $3.6M | −$1.7M | $506,200 | −$1.1M |
| Free cash flow margin | −0.9% | −8.9% | −8.1% | 12.2% | −15.9% | 5.7% | 11.1% | −3.5% | 0.9% | −1.7% |
| Capex / revenue | 0.9% | 1.8% | 1.2% | 0.9% | 0.5% | 0.5% | 0.2% | 0.9% | 1.3% | 1.0% |
| Operating cash flow / net income | — | — | — | — | — | — | — | — | — | −0.69 |
| 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 | −$543,000 | −$341,000 | −$1.1M | −$811,000 | −$185,000 | −$416,000 | $683,000 | −$1.2M | −$413,000 | −$576,000 | $485,000 | −$967,000 |
| Depreciation & amortization | $136,000 | $150,000 | $163,000 | $156,000 | $159,000 | $163,000 | $164,000 | $61,000 | $58,000 | $62,000 | $68,000 | $60,000 |
| Stock-based compensation | $7,000 | $44,000 | $7,000 | $1,000 | $8,000 | $9,000 | $27,000 | $6,000 | $5,000 | $122,000 | $5,000 | $5,000 |
| Change in working capital | $2.7M | $383,000 | −$3.2M | $1.2M | $762,000 | $1.2M | −$3.2M | $1.9M | $1.2M | −$375,000 | −$1.2M | $1.8M |
| Other non-cash items | $0 | $0 | $1.7M | $0 | $0 | $0 | $176,000 | $0 | $0 | $0 | $0 | $0 |
| Cash from operating activities | $2.3M | $236,000 | −$2.5M | $586,000 | $744,000 | $970,000 | −$2.1M | $754,000 | $875,000 | −$767,000 | −$675,000 | $919,000 |
| Investing activities | ||||||||||||
| Capital expenditures | −$3,000 | −$27,000 | −$2.5M | −$26,000 | −$22,000 | −$20,000 | −$29,000 | −$28,000 | −$120,000 | −$154,000 | −$85,000 | −$42,000 |
| Investments (net) | — | — | — | −$26,000 | −$22,000 | −$20,000 | −$29,000 | −$28,000 | −$120,000 | −$154,000 | −$85,000 | −$42,000 |
| Acquisitions & other investing | $0 | $0 | $2.8M | $26,000 | $22,000 | $20,000 | $29,000 | $28,000 | $120,000 | $154,000 | $85,000 | $42,000 |
| Cash from investing activities | −$3,000 | −$27,000 | $339,000 | −$26,000 | −$22,000 | −$20,000 | −$29,000 | −$28,000 | −$120,000 | −$154,000 | −$85,000 | −$42,000 |
| Financing activities | ||||||||||||
| Net borrowing (repayment) | −$2.2M | −$128,000 | $2.2M | −$191,000 | −$876,000 | −$998,000 | $2.4M | −$743,000 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $500,000 | $0 | $0 |
| Other financing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | −$782,000 | −$451,000 | $1.6M | −$913,000 |
| Cash from financing activities | −$2.2M | −$128,000 | $2.2M | −$191,000 | −$876,000 | −$998,000 | $2.4M | −$743,000 | −$782,000 | $49,000 | $1.6M | −$913,000 |
| Summary | ||||||||||||
| Net change in cash | $142,000 | $81,000 | −$290,000 | $369,000 | −$154,000 | −$48,000 | $215,000 | −$17,000 | −$27,000 | −$872,000 | $857,000 | −$36,000 |
| Cash at end of period | $320,000 | $178,000 | $97,000 | $387,000 | $18,000 | $172,000 | $220,000 | $5,000 | $22,000 | $49,000 | $921,000 | $64,000 |
| Free cash flow | $2.3M | $209,000 | −$2.4M | $560,000 | $722,000 | $950,000 | −$2.2M | $726,000 | $755,000 | −$921,000 | −$760,000 | $877,000 |
| Free cash flow margin | 58.9% | 3.4% | −37.0% | 19.0% | 13.2% | 19.8% | −35.1% | 28.6% | 17.3% | −18.8% | −11.2% | 45.6% |
| Capex / revenue | 0.1% | 0.4% | 38.1% | 0.9% | 0.4% | 0.4% | 0.5% | 1.1% | 2.8% | 3.1% | 1.3% | 2.2% |
| Operating cash flow / net income | — | — | — | — | — | — | −3.13 | — | — | — | −1.39 | — |
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.
YHGJ cash generation
In fiscal 2025 (ended December 31, 2025), Yunhong Green CTI generated -$0.2 million of cash from operations and spent $0.2 million on capital expenditures, leaving free cash flow of -$0.2 million, −0.9% of revenue. Cash and equivalents rose by $0.2 million over the year.
Related: YHGJ income statement, YHGJ balance sheet. See the YHGJ stock overview for the latest quote and news.
YHGJ cash flow FAQ
What is Yunhong Green CTI's free cash flow?
Yunhong Green CTI's free cash flow was -$0.2 million in fiscal 2025: -$0.2 million of operating cash flow minus $0.2 million of capital expenditures It was -$1.6 million a year earlier..
How much cash does Yunhong Green CTI generate from operations?
Yunhong Green CTI generated -$0.2 million of cash from operating activities in fiscal 2025.
How much does Yunhong Green CTI spend on capital expenditures?
Yunhong Green CTI spent $0.2 million on capital expenditures in fiscal 2025, 0.9% of revenue, compared with $0.3 million the year before.