| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net income / (loss) | 2,320 | 1,676 |
| Depreciation and amortization expense | 410 | 205 |
| Stock-based compensation expense | 293 | 0 |
| Deferred tax benefit | -7 | 56 |
| Accrued income from long-term investments | 118 | 59 |
| Provision for expected credit loss | 77 | 22 |
| Sundry balances written back | -1 | -1 |
| Profit on sale of property and equipment | 19 | 19 |
| Loss on issuance of shares against accounts payable | - | 0 |
| Change in fair value of forward purchase agreement put option liability | -895 | -1,255 |
| Change in fair value of derivative warrant liabilities | -217 | 23 |
| Unrealized exchange gain | 1 | -38 |
| Accounts receivable | 493 | -1,660 |
| Prepaid expenses and other current assets | -1,707 | -316 |
| Operating right-of-use assets | 1,637 | -685 |
| Other assets | 63 | 786 |
| Accounts payable | -517 | -554 |
| Accrued compensation and related benefits, current | -437 | -571 |
| Other current liabilities | -261 | 613 |
| Operating lease liabilities | 1,679 | -661 |
| Other liabilities | 138 | 103 |
| Net cash provided by operating activities | 2,394 | 1,369 |
| Acquisition of property and equipment | 631 | 259 |
| Sale of property and equipment | 84 | 0 |
| Issuance of loans to affiliates | 136 | 0 |
| Payments received for loans to affiliates | 108 | 0 |
| Fixed deposits placed with banks | 609 | 609 |
| Proceeds from maturities of fixed deposits placed with banks | 250 | - |
| Proceeds from issuance of class a ordinary shares, net of issuance cost | - | 0 |
| Net cash used in investing activities | -934 | -868 |
| Net repayment of short-term borrowings | -1,879 | -1,110 |
| Proceeds from long-term debt | - | 0 |
| Payment of insurance financing liability | 164 | 0 |
| Repayment of long-term debt | 119 | 6 |
| Payment of deferred transaction costs | - | 0 |
| Payment of finance lease obligations | 166 | 32 |
| Net cash (used in) / provided by financing activities | -2,328 | -1,148 |
| Effect of exchange rate changes on cash and cash equivalents | -30 | 20 |
| Net (decrease) / increase in cash and cash equivalents | -898 | -627 |
| Cash and cash equivalents at beginning of period | 2,764 | - |
| Cash and cash equivalents at end of period | 1,866 | - |
Aeries Technology, Inc. (AERT)
Aeries Technology, Inc. (AERT)