DeFi Technologies 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	2015 - 2019
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	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	8.62	-27.13	-15.36	-48.69	-56.5	1.63	Upgrade
Depreciation & Amortization	1.58	1.48	1.55	1.75	2.88	-	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	-	-	-2.35	Upgrade
Asset Writedown & Restructuring Costs	-0.09	3.45	-	10.24	13.82	0.11	Upgrade
Loss (Gain) From Sale of Investments	-102.49	-99.71	-10.21	11.44	1.12	0.04	Upgrade
Stock-Based Compensation	17.18	18.33	2.21	11.74	33.22	0.09	Upgrade
Other Operating Activities	43.76	66.1	4.31	-0.97	-16.13	0.02	Upgrade
Change in Accounts Receivable	-10.19	-9.87	0.01	-0.03	-	-	Upgrade
Change in Accounts Payable	10.6	1.81	3.94	2.8	0.94	-0.64	Upgrade
Change in Unearned Revenue	-0.25	-0.25	-	-	-	-	Upgrade
Change in Other Net Operating Assets	-157.28	-44.53	-56.51	-54.85	-237.68	-0.61	Upgrade
Operating Cash Flow	-188.56	-90.32	-70.06	-66.56	-258.33	-1.72	Upgrade
Capital Expenditures	-0.02	-	-	-	-0.02	-	Upgrade
Cash Acquisitions	9.66	10.11	-	-	3.05	-0.11	Upgrade
Other Investing Activities	-	-	-	-1.97	-0.04	-	Upgrade
Investing Cash Flow	9.65	10.11	-	-1.97	2.99	-0.11	Upgrade
Short-Term Debt Issued	-	-	3.51	39.25	-	-	Upgrade
Total Debt Issued	5.3	-	3.51	39.25	-	-	Upgrade
Short-Term Debt Repaid	-	-29.37	-	-	-	-	Upgrade
Total Debt Repaid	-0.75	-29.37	-	-	-	-	Upgrade
Net Debt Issued (Repaid)	4.55	-29.37	3.51	39.25	-	-	Upgrade
Issuance of Common Stock	110.56	4.29	3.5	1.66	9.54	2.12	Upgrade
Repurchase of Common Stock	-	-	-	-9.72	-10.62	-	Upgrade
Other Financing Activities	167.42	116.18	64.64	33.88	263.43	-0.02	Upgrade
Financing Cash Flow	282.53	91.1	71.64	65.06	262.36	2.1	Upgrade
Foreign Exchange Rate Adjustments	1.37	0.37	-0.21	0.32	-0.03	-0.01	Upgrade
Net Cash Flow	104.99	11.26	1.38	-3.14	6.98	0.26	Upgrade
Free Cash Flow	-188.58	-90.32	-70.06	-66.56	-258.36	-1.72	Upgrade
Free Cash Flow Margin	-275.72%	-235.37%	-893.38%	-	-2167.95%	-	Upgrade
Free Cash Flow Per Share	-0.54	-0.31	-0.31	-0.32	-1.34	-0.03	Upgrade
Cash Interest Paid	-	-	2.66	-	-	-	Upgrade
Levered Free Cash Flow	298.24	195.58	14.57	-4	10.37	-1.52	Upgrade
Unlevered Free Cash Flow	301.55	197.26	16.54	-2.14	10.95	-1.52	Upgrade
Change in Working Capital	-157.12	-52.83	-52.57	-52.07	-236.74	-1.25	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.