A SPAC II Acquisition Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	0.38	5.44	2.44	-0.01
Other Operating Activities	-0.99	-6.24	-2.86	0.01
Change in Accounts Payable	0.12	0.14	0.02	-
Change in Other Net Operating Assets	0.03	0.05	-0.05	-
Operating Cash Flow	-0.46	-0.62	-0.44	-
Other Investing Activities	18.17	190.7	-203.5	-
Investing Cash Flow	18.17	190.7	-203.5	-
Short-Term Debt Repaid	-	-	-0.12	-
Total Debt Repaid	-	-	-0.12	-
Net Debt Issued (Repaid)	-	-	-0.12	-
Issuance of Common Stock	-	-	200	-
Repurchase of Common Stock	-18.17	-190.7	-	-
Other Financing Activities	-	-	5.12	-
Financing Cash Flow	-18.17	-190.7	205	-
Net Cash Flow	-0.46	-0.62	1.06	-
Free Cash Flow	-0.46	-0.62	-0.44	-
Free Cash Flow Per Share	-0.06	-0.03	-0.02	-
Levered Free Cash Flow	14.37	-0.34	-0.19	-
Unlevered Free Cash Flow	14.37	-0.34	-0.19	-
Change in Net Working Capital	-14.76	-0.19	-0.08	-

Source: S&P Capital IQ. Standard template. Financial Sources.