| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net (loss) income | - | -108,283 |
| Net loss | 317,378 | - |
| Amortization expense of operating lease right-of-use assets | 19,178 | 19,169 |
| Amortization of intangibles | 42,634 | 28,423 |
| Depreciation expense | 1,189 | 793 |
| Issuance of preferred shares for service | 181,250 | 118,750 |
| Stock compensation - warrants | 20,719 | 13,813 |
| Fair value adjustment of public warrants | 166,520 | -16,810 |
| Fair value adjustment of private warrants | 0 | 0 |
| Accounts receivable | 2,868,240 | 1,770,376 |
| Prepaid insurance | -3,626 | -3,626 |
| Rental income receivable | - | 0 |
| Interest receivable | 90,950 | - |
| Fee income receivable | 158,133 | -175,522 |
| Accounts payable - related party | -381,243 | -381,243 |
| Accounts payable | 2,936,052 | 1,774,544 |
| Due to related party | -1,184 | -1,500 |
| Interest receivable | - | 66,883 |
| Dividends payable | 36,928 | 37,410 |
| Accrued expenses | 37,783 | 62,509 |
| Net cash used in operating activities | -54,983 | -76,916 |
| Investments in corporations and llcs | 9,447 | 4,843 |
| Investments in convertible notes receivable | 0 | 0 |
| Withdrawal from notes receivable | 43,422 | 43,422 |
| Investments in notes receivable | 212,906 | 212,906 |
| Investment in intangible assets | 10,500 | - |
| Net cash used in investing activities | -189,431 | -174,327 |
| Payments on notes payable | - | 0 |
| Proceeds from notes payable | - | 0 |
| Preferred shares issued for purchase of debt | 381,243 | 381,243 |
| Common shares repurchased | 105,000 | 60,000 |
| Shares issued for private sale of restricted common stock | 50,000 | - |
| Shares issued for conversion of notes payable | 301,545 | - |
| Payments on notes payable | 250,000 | - |
| Dividends paid to shareholders | 74,338 | 37,410 |
| Net cash provided by financing activities | 303,450 | 283,833 |
| Net change in cash | 59,036 | 32,590 |
| Cash and cash equivalents at beginning of period | 309,488 | - |
| Cash and cash equivalents at end of period | 368,524 | - |
Royalty Management Holding Corp (RMCOW)
Royalty Management Holding Corp (RMCOW)