| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net loss | -9,061 | -3,516 |
| Depreciation and amortization | 2,208 | 1,062 |
| Allowance for content advances | -243 | - |
| Amortization of debt issuance costs | 158 | 75 |
| Stock-based compensation | 912 | 418 |
| Non-cash interest (income) expense | 372 | - |
| Barter transactions | 139 | 268 |
| Change in provision for credit losses | - | 99 |
| Capitalized content | 1,643 | 985 |
| Interest (discount) expense for term loan | - | 375 |
| Other | -147 | 126 |
| Employee retention tax credit | - | 0 |
| Accounts receivable | -2,115 | 412 |
| Content advances | -2,293 | -89 |
| Other current and long-term assets | 230 | 123 |
| Accounts payable, accrued expenses, and other liabilities | -13,120 | -10,022 |
| Interest expense for deferred consideration and earnouts | - | 3 |
| Deferred revenue | -134 | -84 |
| Net cash used in operating activities | -21,695 | -14,524 |
| Expenditures for long-lived assets | 511 | 16 |
| Internally developed software capitalization | -346 | -181 |
| Sale of equity investment securities | 0 | 0 |
| Net cash used in investing activities | -857 | -16 |
| Proceeds from line of credit | 28,925 | 9,325 |
| Payments on line of credit | 22,280 | 5,697 |
| Proceeds from common stock warrant exercise | 5,843 | - |
| Withholding taxes paid on restricted stock units | 965 | 965 |
| Payment of deferred consideration | 559 | 95 |
| Payment of earnout consideration | 0 | - |
| Proceeds from the issuance of a term loan, net of debt issuance costs | 0 | 0 |
| Cost to acquire treasury shares | 0 | 0 |
| Financing fees for line of credit | 0 | - |
| At-the-market issuance fees | 0 | 0 |
| Net cash provided by financing activities | 10,964 | 2,568 |
| Net change in cash and cash equivalents | -11,588 | -11,972 |
| Effect of exchange rate changes on cash | -17 | - |
| Cash and cash equivalents at beginning of period | 13,941 | - |
| Cash and cash equivalents at end of period | 2,336 | - |
Cineverse Corp. (CNVS)
Cineverse Corp. (CNVS)