Eve Holding 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	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-201.03	-138.17	-127.66	-174.03	-18.26	-9.63
Depreciation & Amortization	0.62	0.25	0.18	0.03	0.11	-
Other Amortization	-	-	-	-	-	0.01
Stock-Based Compensation	4.15	3.7	3.29	3.3	0.15	-0
Other Operating Activities	6.84	-9.87	11.54	98.55	-	-
Change in Accounts Payable	-4.16	-3.31	2.46	1.92	0.03	0.53
Change in Other Net Operating Assets	20.41	11.44	15.67	10.77	3.08	0.06
Operating Cash Flow	-173.17	-135.97	-94.51	-59.46	-14.89	-9.03
Capital Expenditures	-9.67	-5.22	-0.17	-0.48	-	-
Investment in Securities	-89	-132	67	-177	-	-
Other Investing Activities	-	81	-	-81	-	-
Investing Cash Flow	-98.67	-56.22	66.83	-258.48	-	-
Long-Term Debt Issued	-	110.76	25.45	-	-	-
Net Debt Issued (Repaid)	98.79	110.76	25.45	-	-	-
Issuance of Common Stock	226.34	94.3	0	369.83	15	-
Repurchase of Common Stock	-0.16	-	-0.29	-	-	-
Common Dividends Paid	-	-	-	-1.37	-	-
Other Financing Activities	-9.38	-2.04	-0.24	-15.75	14.26	9.03
Financing Cash Flow	315.59	203.02	24.93	352.7	29.26	9.03
Foreign Exchange Rate Adjustments	-0.89	-1.35	0.49	-	-	-
Miscellaneous Cash Flow Adjustments	0	0	-	-0	-	-
Net Cash Flow	42.85	9.48	-2.26	34.77	14.38	-
Free Cash Flow	-182.84	-141.18	-94.68	-59.93	-14.89	-9.03
Free Cash Flow Per Share	-0.59	-0.49	-0.34	-0.24	-0.07	-0.04
Cash Interest Paid	8.22	2.84	0.08	-	-	-
Cash Income Tax Paid	1.82	3.57	1.76	0.97	-	-
Levered Free Cash Flow	-117.39	-19.98	-50.02	-109.28	-8.43	-5.46
Unlevered Free Cash Flow	-111.7	-17.69	-49.87	-109.28	-8.43	-5.44
Change in Working Capital	16.25	8.13	18.13	12.7	3.11	0.59

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