Netlist, Inc. (MUN:XAB)
Germany · Delayed Price · Currency is EUR 0.5800
+0.0680 (13.28%)
At close: Nov 10, 2025
Netlist 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 27, 2025 | Dec '24 Dec 28, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Jan '21 Jan 2, 2021 | 2016 - 2020 |
Net Income | -35.29 | -53.87 | -60.4 | -33.37 | 4.83 | -7.27 | Upgrade |
Depreciation & Amortization | 0.32 | 0.35 | 0.37 | 0.34 | 0.13 | 0.15 | Upgrade |
Other Amortization | - | - | - | - | 0.23 | 0.21 | Upgrade |
Stock-Based Compensation | 3.55 | 4.44 | 4.34 | 3.21 | 1.58 | 0.76 | Upgrade |
Other Operating Activities | -0.55 | 0.1 | 0.64 | 0.64 | 0.03 | 0.94 | Upgrade |
Change in Accounts Receivable | -2.49 | 2.89 | 3.68 | 4.49 | -8.05 | -1.01 | Upgrade |
Change in Inventory | -13.8 | 9.29 | -1.35 | 4.98 | -12.47 | 0.3 | Upgrade |
Change in Accounts Payable | 3.1 | 2.48 | 11.36 | 2.58 | 20.17 | -3.81 | Upgrade |
Change in Unearned Revenue | 21.06 | 0.04 | - | - | - | - | Upgrade |
Change in Other Net Operating Assets | -12.97 | -0.29 | -0.25 | 2.13 | -0.44 | 1.59 | Upgrade |
Operating Cash Flow | -37.08 | -34.59 | -41.6 | -15 | 6.01 | -8.13 | Upgrade |
Capital Expenditures | -0.03 | -0.07 | - | -0.47 | -0.52 | -0.04 | Upgrade |
Investing Cash Flow | -0.03 | -0.07 | - | -0.47 | -0.52 | -0.04 | Upgrade |
Short-Term Debt Issued | - | - | - | - | 3.32 | 0.69 | Upgrade |
Long-Term Debt Issued | - | - | - | - | - | 0.64 | Upgrade |
Total Debt Issued | 2.21 | - | - | - | 3.32 | 1.33 | Upgrade |
Short-Term Debt Repaid | - | -2.61 | -1.09 | -2.07 | - | - | Upgrade |
Long-Term Debt Repaid | - | -0.59 | -0.66 | -0.69 | -17.11 | -0.44 | Upgrade |
Total Debt Repaid | -0.87 | -3.2 | -1.75 | -2.76 | -17.11 | -0.44 | Upgrade |
Net Debt Issued (Repaid) | 1.34 | -3.2 | -1.75 | -2.76 | -13.79 | 0.88 | Upgrade |
Issuance of Common Stock | 26.92 | 19.64 | 52.58 | 4.72 | 51.39 | 12.21 | Upgrade |
Repurchase of Common Stock | -0.07 | -0.02 | - | -1.37 | -1.14 | -0.1 | Upgrade |
Financing Cash Flow | 28.18 | 16.42 | 50.84 | 0.59 | 36.47 | 12.99 | Upgrade |
Net Cash Flow | -8.92 | -18.24 | 9.23 | -14.87 | 41.95 | 4.81 | Upgrade |
Free Cash Flow | -37.11 | -34.66 | -41.6 | -15.46 | 5.49 | -8.18 | Upgrade |
Free Cash Flow Margin | -25.21% | -23.56% | -60.11% | -9.57% | 3.85% | -17.31% | Upgrade |
Free Cash Flow Per Share | -0.13 | -0.13 | -0.17 | -0.07 | 0.02 | -0.04 | Upgrade |
Cash Interest Paid | 0.05 | 0.1 | 0.05 | 0.09 | 0.06 | 0.07 | Upgrade |
Cash Income Tax Paid | - | 0 | 0 | 0 | 6.6 | - | Upgrade |
Levered Free Cash Flow | -6.81 | 8.25 | 13.13 | 0.94 | 12.34 | -6.46 | Upgrade |
Unlevered Free Cash Flow | -6.81 | 8.25 | 13.13 | 0.94 | 12.47 | -6.34 | Upgrade |
Change in Working Capital | -5.11 | 14.4 | 13.45 | 14.18 | -0.79 | -2.93 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.