SiTime Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-42.9	-93.6	-80.54	23.25	32.28
Depreciation & Amortization	40.19	30.07	16.13	11.84	7.93
Loss (Gain) From Sale of Investments	-3.51	4.58	-3.83	-5.06	-
Stock-Based Compensation	103.54	92.63	76.75	57.42	29.99
Other Operating Activities	11.67	14.54	3.87	3.33	1.93
Change in Accounts Receivable	-6.83	-16.35	19.37	-2.85	-13.72
Change in Inventory	-12	-14.34	-9.89	-36.99	-13.1
Change in Accounts Payable	4.3	6.12	-5.71	2.47	5.83
Change in Other Net Operating Assets	-7.3	-0.46	-8.1	-13.66	7.94
Operating Cash Flow	87.15	23.19	8.06	39.75	59.08
Operating Cash Flow Growth	275.83%	187.86%	-79.73%	-32.71%	255.81%
Capital Expenditures	-52.03	-36.22	-8.95	-31.79	-30.88
Cash Acquisitions	-	-	-39	-	-
Sale (Purchase) of Intangibles	-0.43	-0.45	-3.3	-3.86	-2.91
Investment in Securities	-375.41	101.43	14.59	-524.44	-
Investing Cash Flow	-427.87	64.76	-36.66	-560.09	-33.79
Issuance of Common Stock	468.68	50.51	46.03	33.98	461.26
Repurchase of Common Stock	-54.6	-52.63	-41.35	-37.55	-
Other Financing Activities	-62.72	-89.19	-1.21	-0.95	-0.62
Financing Cash Flow	351.37	-91.31	3.47	-4.52	460.65
Net Cash Flow	10.65	-3.36	-25.14	-524.86	485.94
Free Cash Flow	35.13	-13.03	-0.89	7.96	28.2
Free Cash Flow Growth	-	-	-	-71.78%	168.42%
Free Cash Flow Margin	10.75%	-6.43%	-0.62%	2.81%	12.89%
Free Cash Flow Per Share	1.41	-0.56	-0.04	0.35	1.33
Cash Income Tax Paid	0.4	0.09	0.2	0.06	0.02
Levered Free Cash Flow	12.57	-23.5	113.44	-5.16	14.85
Unlevered Free Cash Flow	12.57	-23.5	113.44	-5.16	14.85
Change in Working Capital	-21.83	-25.03	-4.33	-51.04	-13.05

Source: S&P Global Market Intelligence. Standard template. Financial Sources.