Arogo Capital Acquisition 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	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-1.16	-1.24	1.46	-0.73	-0.25
Loss (Gain) From Sale of Investments	-0.85	-1.01	-3.12	-1.1	-
Other Operating Activities	-0	-0	-0	-0	-
Change in Income Taxes	-0.21	-0.16	-0.17	0.17	-
Change in Other Net Operating Assets	1.86	2.08	0.61	0.53	0.21
Operating Cash Flow	-0.36	-0.33	-1.22	-1.13	-0.05
Other Investing Activities	-20.06	-0.07	89.88	0.21	-180.09
Investing Cash Flow	-20.06	-0.07	89.88	0.21	-180.09
Short-Term Debt Issued	-	0.44	1.49	-	-
Total Debt Issued	0.32	0.44	1.49	-	0
Net Debt Issued (Repaid)	0.32	0.44	1.49	-	0
Issuance of Common Stock	-	-	-	-	183.07
Repurchase of Common Stock	-	-	-90.12	-	-
Other Financing Activities	20.07	0	0	0	-1.27
Financing Cash Flow	20.39	0.44	-88.63	0	181.8
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0
Net Cash Flow	-0.03	0.04	0.03	-0.92	1.66
Levered Free Cash Flow	0.57	20.53	0.49	-0.34	-
Unlevered Free Cash Flow	0.57	20.53	0.49	-0.34	-
Change in Working Capital	1.65	1.92	0.44	0.7	0.21

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.