Spotlio AS Cash Flow Statement

Financials in millions USD. Fiscal year is May - April.

Millions USD. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '25 Jan 31, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021	Apr '20 Apr 30, 2020
Net Income	-4.53	-7.12	-7.87	-144.01	-41.61	-23.41
Depreciation & Amortization	1.34	2	3.28	40.38	26.61	4.92
Other Amortization	2.19	1.47	-	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	55.23	-	-
Stock-Based Compensation	0.13	0.23	0.11	5	-	-
Other Operating Activities	-0.16	-0.27	-0.32	-4.1	-0.86	-
Change in Accounts Receivable	0.7	0.03	-0.37	5.43	-1.96	-
Change in Inventory	-	-	-	-	-	-0.12
Change in Other Net Operating Assets	-0.48	0.38	-1.24	-10.01	-2.03	6.2
Operating Cash Flow	-0.8	-3.28	-6.41	-52.08	-19.85	-12.41
Capital Expenditures	-0.67	-0.8	-0.88	-8.9	-51.96	-3.84
Cash Acquisitions	-	-	-	-	-14.38	-
Investing Cash Flow	-0.67	-0.8	-0.88	-8.9	-66.34	-3.84
Long-Term Debt Issued	-	0.54	-	-	-	-
Total Debt Issued	1.67	0.54	-	-	-	2.88
Long-Term Debt Repaid	-	-0.23	-0.23	-2.6	-2.28	-
Net Debt Issued (Repaid)	1.52	0.31	-0.23	-2.6	-2.28	2.88
Issuance of Common Stock	0.21	3.83	-	-	228.32	21.64
Repurchase of Common Stock	-	-	-0	-5.26	-	-
Other Financing Activities	-0.21	-0.23	-0.03	-1.72	-	-0
Financing Cash Flow	1.52	3.91	-0.27	-9.58	226.04	24.52
Foreign Exchange Rate Adjustments	-	-	-	-	-	-0.16
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0
Net Cash Flow	0.05	-0.16	-7.55	-70.57	139.85	8.11
Free Cash Flow	-1.47	-4.08	-7.29	-60.99	-71.8	-16.25
Free Cash Flow Margin	-19.13%	-55.76%	-89.27%	-83.65%	-133.94%	-1321.07%
Free Cash Flow Per Share	-	-0.02	-0.08	-0.69	-1.52	-0.72
Cash Interest Paid	0	0.02	0.03	-	-	-
Levered Free Cash Flow	1.84	-1.22	-3.58	-26.91	-35.7	-
Unlevered Free Cash Flow	2.04	-1.21	-3.54	-26.66	-35.65	-
Change in Net Working Capital	-1.97	-0.51	0.93	5.09	-15.9	-

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