Gevo, Inc. 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	-32.63	-78.64	-66.22	-98.01	-59.2
Depreciation & Amortization	27.34	18.3	19.01	7.89	5.13
Stock-Based Compensation	9.21	14.73	17.09	17.42	9.87
Other Adjustments	-52.09	2.5	0.81	28.85	9.61
Change in Receivables	-1.01	0.42	-2.15	0.5	-0.26
Changes in Inventories	-4.06	-0.71	0.67	-2	-0.26
Changes in Other Operating Activities	39.84	-13.98	-22.93	1.04	-13.17
Operating Cash Flow	-13.4	-57.38	-53.72	-44.31	-48.27
Capital Expenditures	-30.11	-51.09	-54.46	-84.08	-56.77
Sale of Property, Plant & Equipment	2	-	0.03	-	-
Purchases of Intangible Assets	-	-	-	-0.01	-9.17
Purchases of Investments	-	-	-	-130.4	-424.99
Proceeds from Sale of Investments	-	-	168.55	299.58	79.57
Payments for Business Acquisitions	-198.46	-6.07	-	-	-
Other Investing Activities	-	5.34	-	-	-
Investing Cash Flow	-226.57	-51.82	114.13	85.09	-411.36
Long-Term Debt Issued	145	68.16	-	-	69
Long-Term Debt Repaid	-41.79	-69.19	-0.19	-0.16	-0.17
Net Long-Term Debt Issued (Repaid)	103.21	-1.04	-0.19	-0.16	68.83
Issuance of Common Stock	0.8	0.05	-	150	490.49
Repurchase of Common Stock	-	-4.71	-	-0.29	-7.04
Net Common Stock Issued (Repurchased)	0.8	-4.66	-	149.72	483.45
Other Financing Activities	-6.13	-1.67	-	-10.99	-34.96
Financing Cash Flow	97.88	-7.36	-0.19	138.56	517.32
Net Cash Flow	-142.09	-116.56	60.22	179.34	57.7
Free Cash Flow	-43.51	-108.47	-108.17	-128.39	-105.04
FCF Margin	-27.10%	-641.25%	-628.92%	-10926.64%	-19707.50%
Free Cash Flow Per Share	-0.19	-0.47	-0.45	-0.58	-0.54
Levered Free Cash Flow	102.38	-127.15	-124.11	-175.32	-55.45
Unlevered Free Cash Flow	12.79	-138.3	-139.54	-179.84	-125.34

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.