Network-1 Technologies, Inc. (LON:0K6P)

Network-1 Technologies Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-2.48	-3.03	-1.46	-2.33	14.28	-1.71
Depreciation & Amortization	0.19	0.18	0.33	0.36	0.3	0.33
Loss (Gain) From Sale of Investments	-0.1	0.07	-0.1	-3	0.15	-0.09
Loss (Gain) on Equity Investments	1.75	1.91	2	1.64	1	0.79
Stock-Based Compensation	0.37	0.4	0.51	0.59	0.24	0.3
Other Operating Activities	-0.39	-0.43	-0.4	0.25	1.51	-0.95
Change in Accounts Receivable	-	-	-	-	-	0.34
Change in Accounts Payable	0.4	0.08	-0.38	0.05	-0.14	0.18
Change in Income Taxes	-	-	0.06	-3	2.95	-
Change in Other Net Operating Assets	-0.05	-0.26	-0.23	0.02	-0.78	0.3
Operating Cash Flow	-0.32	-1.08	0.33	-5.44	19.5	-0.5
Sale (Purchase) of Intangibles	-	-	-	-0.52	-0.1	-0.05
Investment in Securities	-1.51	1.05	6.54	-21.75	4.09	6.36
Other Investing Activities	-	-	-	-	-1	-
Investing Cash Flow	-1.93	1.05	6.54	-22.27	2.99	6.31
Repurchase of Common Stock	-1.27	-1.36	-1.05	-0.89	-1.09	-0.41
Common Dividends Paid	-2.3	-2.37	-2.37	-2.45	-2.41	-2.47
Financing Cash Flow	-3.57	-3.72	-3.42	-3.34	-3.5	-2.89
Net Cash Flow	-5.82	-3.75	3.45	-31.05	18.99	2.92
Cash Income Tax Paid	-	-	0.07	3	-	-
Levered Free Cash Flow	-1.05	-1.75	-0.5	-4.98	21.19	0.8
Unlevered Free Cash Flow	-1.05	-1.75	-0.5	-4.98	21.19	0.8
Change in Net Working Capital	-0.47	0.08	0.41	2.96	-2.05	-0.83

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.