Base Carbon 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-11.86	-28.91	98.27	-15.47	-3.06
Depreciation & Amortization	0.05	0.05	0.03	0	-
Asset Writedown & Restructuring Costs	-	-	-	5.98	-
Loss (Gain) From Sale of Investments	16.63	47.06	-104.68	-0.34	-
Loss (Gain) on Equity Investments	-	-	0.21	0.7	0.14
Stock-Based Compensation	-0.04	0.16	0.33	1.2	0.97
Other Operating Activities	-7.52	0.01	-0.02	2.72	0.32
Change in Accounts Receivable	0.07	0.01	-0.02	0.04	-0.1
Change in Accounts Payable	-0.3	0.35	0.22	-0.11	0.68
Change in Income Taxes	0.57	0.93	0.01	-	-
Change in Other Net Operating Assets	-1.08	-4.5	-8.19	-24.28	-0.79
Operating Cash Flow	-0.98	16.43	-7.86	-29.56	-1.85
Capital Expenditures	-0.01	-0.01	-0.16	-0.01	-
Cash Acquisitions	-	-	-1.6	0.01	-
Investment in Securities	-0.08	-0.08	-0.02	-6	-10.26
Investing Cash Flow	-1.09	-0.09	-1.78	-6	-10.26
Issuance of Common Stock	0.09	0	-	0.2	103.86
Repurchase of Common Stock	-3.65	-2.94	-1.89	-1.58	-
Other Financing Activities	-	-	-	4.95	2.61
Financing Cash Flow	-3.56	-2.94	-1.89	3.57	106.47
Foreign Exchange Rate Adjustments	0.07	-0.01	0.02	-2.11	-0.32
Net Cash Flow	-5.56	13.4	-11.52	-34.1	94.04
Free Cash Flow	-0.99	16.43	-8.02	-29.57	-1.85
Free Cash Flow Margin	-6.55%	58.77%	-125.00%	-	-
Free Cash Flow Per Share	-0.01	0.14	-0.07	-0.23	-0.03
Levered Free Cash Flow	2.18	13.53	-35.06	-2.65	-
Unlevered Free Cash Flow	2.19	13.55	-35.06	-2.65	-
Change in Working Capital	1.76	-1.94	-2	-24.35	-0.21

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