NOVONIX 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 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	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-66.25	-74.82	-46.25	-55.73	-51.86	-13.45
Depreciation & Amortization	4.6	4.57	4.74	5.14	4.21	1.26
Loss (Gain) From Sale of Assets	-	-	-	0.07	-	0.01
Asset Writedown & Restructuring Costs	0.1	0.1	-	0.19	-	2
Loss (Gain) From Sale of Investments	15.31	15.31	-	-	7.94	-
Stock-Based Compensation	5.52	5.52	5.62	10.71	14.68	4.47
Other Operating Activities	-2.85	5.85	-0.67	-2.65	-5.32	0.26
Change in Accounts Receivable	1.6	1.6	-0.57	-0.76	-0.99	-1.62
Change in Inventory	0.46	0.46	1.2	-2.77	0.17	-
Change in Accounts Payable	1.42	1.42	-1.37	2.68	-0.09	-
Change in Income Taxes	-	-	0.11	-	-	-
Change in Other Net Operating Assets	-0.5	-0.5	1.15	5.37	2.03	0.97
Operating Cash Flow	-40.51	-40.42	-36.23	-37.73	-29.23	-6.09
Capital Expenditures	-54.47	-29.91	-19.2	-49.03	-83.76	-19.58
Sale (Purchase) of Intangibles	-	-	-	-	-0.03	-
Investment in Securities	-	-	-	-	-12.77	-
Other Investing Activities	24.84	11.73	7.46	1.91	-10.24	-0.1
Investing Cash Flow	-29.63	-18.17	-11.74	-47.13	-106.8	-19.68
Long-Term Debt Issued	-	-	30.75	-	33.24	3.02
Total Debt Issued	-	-	30.75	-	33.24	3.02
Long-Term Debt Repaid	-	-1.73	-1.43	-	-0.88	-0.21
Total Debt Repaid	-1.79	-1.73	-1.43	-1.3	-0.88	-0.21
Net Debt Issued (Repaid)	-1.79	-1.73	29.33	-1.3	32.36	2.82
Issuance of Common Stock	53.91	28.82	0.34	0.02	150.97	106.84
Other Financing Activities	-2.28	-1.88	-0.35	-0.28	-2.64	-5.89
Financing Cash Flow	49.85	25.21	29.31	-1.56	180.69	103.77
Foreign Exchange Rate Adjustments	-2.02	-2.78	-1.67	-0.98	-4.52	-2.09
Net Cash Flow	-22.31	-36.16	-20.33	-87.4	40.14	75.91
Free Cash Flow	-94.98	-70.32	-55.42	-86.76	-112.99	-25.66
Free Cash Flow Margin	-1601.38%	-1201.22%	-688.11%	-1605.40%	-1851.97%	-659.13%
Free Cash Flow Per Share	-0.17	-0.14	-0.11	-0.18	-0.24	-0.07
Cash Interest Paid	0.76	1.77	1.87	1.8	1.47	0.17
Levered Free Cash Flow	-83.1	-53.3	-35.25	-	-104.64	-25.44
Unlevered Free Cash Flow	-80.92	-51.09	-33.47	-	-103.72	-25.35
Change in Working Capital	3.05	3.05	0.33	4.52	1.12	-0.65

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