Phoenix Digital Assets Cash Flow Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	17.57	-9.37	-2.83	-0.05
Depreciation & Amortization	0.06	-	-	-
Loss (Gain) From Sale of Investments	2.2	2.26	-1.81	-
Stock-Based Compensation	0.15	-	2.15	-
Other Operating Activities	-22.51	6.66	1.26	-0
Change in Accounts Receivable	0.12	-	0.11	-0.13
Change in Accounts Payable	0.64	-0.02	0.12	0.01
Operating Cash Flow	-1.76	-0.47	-1	-0.17
Capital Expenditures	-	-0.82	-3.87	-
Sale (Purchase) of Intangibles	-3.45	-15.17	-8.19	-
Other Investing Activities	-	0.4	0	0
Investing Cash Flow	-3.45	-15.59	-12.06	0
Issuance of Common Stock	0.06	-	36.93	0.24
Other Financing Activities	-	-	-2.03	-
Financing Cash Flow	0.06	-	34.9	0.24
Net Cash Flow	-5.15	-16.06	21.85	0.07
Free Cash Flow	-1.76	-1.29	-4.87	-0.17
Free Cash Flow Per Share	-0.00	-0.00	-0.01	-0.00
Levered Free Cash Flow	11.65	-20.44	-12.7	-
Unlevered Free Cash Flow	11.65	-20.44	-12.7	-
Change in Net Working Capital	-0.77	0.02	-0.1	-

Updated Sep 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.