SoundHound AI Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-225.14	-350.68	-88.94	-116.71	-79.54
Depreciation & Amortization	31.39	18.67	5.66	7.23	9.09
Stock-Based Compensation	60.16	33.15	27.93	28.79	6.32
Other Adjustments	64.52	227.13	8.4	6.1	9.78
Change in Receivables	-8.09	-10.26	-0.63	-1.35	1.52
Changes in Accounts Payable	-5.01	-7.64	-1.16	0.3	0.42
Changes in Accrued Expenses	-3.74	1.85	4.27	0.12	3.67
Changes in Unearned Revenue	-4.55	-6.19	-4.14	-7.65	-10.28
Changes in Other Operating Activities	-19.65	-14.9	-19.66	-10.84	-7.15
Operating Cash Flow	-112.12	-108.88	-68.27	-94.02	-66.18
Capital Expenditures	-0.66	-0.64	-0.39	-1.33	-0.64
Payments for Business Acquisitions	-	-11.73	-	-	-
Investing Cash Flow	-7.94	-12.37	-0.39	-1.33	-0.64
Long-Term Debt Issued	-	-	85.09	-	44.74
Long-Term Debt Repaid	-	-215.37	-35.03	-11.55	-
Net Long-Term Debt Issued (Repaid)	-	-215.37	50.06	-11.55	44.74
Issuance of Common Stock	267.02	436.98	93.4	94.85	2.49
Net Common Stock Issued (Repurchased)	267.02	436.98	93.4	94.85	2.49
Issuance of Preferred Stock	-	-	24.94	-	-
Net Preferred Stock Issued (Repurchased)	-	-	24.94	-	-
Other Financing Activities	-6.33	-10.7	-0.16	-1.3	-2.58
Financing Cash Flow	150.48	210.91	168.24	82	44.65
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.12	0.23	-0.02	-	-
Net Cash Flow	30.31	89.88	99.56	-13.35	-22.16
Beginning Cash & Cash Equivalents	200.97	109.04	9.48	22.82	44.98
Ending Cash & Cash Equivalents	231.28	198.92	109.04	9.48	22.82
Free Cash Flow	-112.78	-109.52	-68.66	-95.35	-66.81
FCF Margin	-85.80%	-129.31%	-149.67%	-306.30%	-315.20%
Free Cash Flow Per Share	-0.29	-0.32	-0.30	-0.61	-0.99
Levered Free Cash Flow	-228.07	-575.32	-57.08	-140.43	-39.69
Unlevered Free Cash Flow	-234.65	-341.43	-87.19	-120.52	-70.59

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.