RADCOM Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	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	2015 - 2019
Net Income	6.97	3.71	-2.26	-5.26	-3.99	Upgrade
Depreciation & Amortization	0.68	0.62	0.48	0.54	0.7	Upgrade
Stock-Based Compensation	6.1	6.12	5.17	3.36	2.17	Upgrade
Change in Accounts Receivable	-5.64	-2.33	-1.04	2.41	-1.65	Upgrade
Change in Inventory	-1.42	0.55	0.16	-0.41	0.81	Upgrade
Change in Accounts Payable	-0.18	-0.02	0.02	1.02	-0.77	Upgrade
Change in Unearned Revenue	5.39	-5.58	4.34	-0.41	2.27	Upgrade
Change in Other Net Operating Assets	-0.51	1.63	-0.85	0.76	0.42	Upgrade
Operating Cash Flow	11.39	4.71	6.02	2	-0.05	Upgrade
Operating Cash Flow Growth	141.99%	-21.81%	200.65%	-	-	Upgrade
Capital Expenditures	-0.43	-0.23	-0.15	-0.44	-0.43	Upgrade
Cash Acquisitions	-	-2.48	-	-	-	Upgrade
Investment in Securities	-2.31	-0.89	-8.28	-3.06	8.03	Upgrade
Investing Cash Flow	-2.74	-3.59	-8.43	-3.5	7.6	Upgrade
Foreign Exchange Rate Adjustments	-0.3	0.25	-0.01	-0.1	-0.2	Upgrade
Net Cash Flow	8.35	1.37	-2.42	-1.6	7.35	Upgrade
Free Cash Flow	10.96	4.47	5.87	1.56	-0.48	Upgrade
Free Cash Flow Growth	144.99%	-23.77%	275.02%	-	-	Upgrade
Free Cash Flow Margin	17.97%	8.67%	12.75%	3.89%	-1.27%	Upgrade
Free Cash Flow Per Share	0.68	0.29	0.40	0.11	-0.03	Upgrade
Cash Income Tax Paid	0.28	0.19	0.1	0.08	0.13	Upgrade
Levered Free Cash Flow	8.9	1.95	8.63	2.85	1.5	Upgrade
Unlevered Free Cash Flow	8.9	1.95	8.63	2.85	1.5	Upgrade
Change in Working Capital	-2.36	-5.75	2.63	3.37	1.07	Upgrade

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