CONX Corp. (CNXX)

CONX Corp. Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	5.31	2.67	-5.99	24.19	19.36	6.35
Depreciation & Amortization	1.28	0.62	-	-	-	-
Loss (Gain) From Sale of Investments	3.8	7.92	-	-	-	-
Stock-Based Compensation	0.01	0.01	-	-	-	-
Other Operating Activities	-11.03	-14.18	4.75	-26.3	-19.93	-6.84
Change in Accounts Receivable	0.17	0.17	-	0	-	-0.01
Change in Accounts Payable	0.08	0.54	0.06	0.02	-0.11	0.14
Change in Unearned Revenue	0.23	0.23	-	-	-	-
Change in Income Taxes	0.02	0.01	-	1.2	0.01	0
Change in Other Net Operating Assets	-3.18	-2.91	-0.6	0.34	0.21	0.01
Operating Cash Flow	-3.29	-4.91	-1.79	-0.55	-0.46	-0.35
Capital Expenditures	-26.75	-26.75	-	-	-	-
Cash Acquisitions	-10.52	-10.52	-	-	-	-
Investment in Securities	-43.67	-40.13	-	-	-	-
Other Investing Activities	22.29	22.29	62.54	670.77	-	-2,250
Investing Cash Flow	-58.65	-55.11	62.54	670.77	-	-2,250
Short-Term Debt Issued	-	0.5	1.77	0.33	-	-
Total Debt Issued	-	0.5	1.77	0.33	-	1.12
Short-Term Debt Repaid	-	-2.61	-	-	-	-
Total Debt Repaid	-2.61	-2.61	-	-	-	-1.12
Net Debt Issued (Repaid)	-2.61	-2.11	1.77	0.33	-	-
Issuance of Common Stock	-	-	-	-	-	2,205
Repurchase of Common Stock	-20.58	-20.58	-63.92	-669.91	-	-
Other Financing Activities	0.23	0.23	-	-	-	48.91
Financing Cash Flow	177.04	177.54	-62.14	-669.58	-	2,254
Net Cash Flow	115.1	117.51	-1.39	0.65	-0.46	3.64
Free Cash Flow	-30.05	-31.67	-1.79	-0.55	-0.46	-0.35
Free Cash Flow Margin	-1047.62%	-1565.68%	-	-	-	-
Free Cash Flow Per Share	-0.86	-1.01	-0.07	-0.01	-0.01	-0.01
Cash Income Tax Paid	0.09	0.08	1.19	-	-	-
Levered Free Cash Flow	-26.48	-29.59	-0.64	1	-0.23	-
Unlevered Free Cash Flow	-26.48	-29.59	-0.64	1	-0.23	-
Change in Working Capital	-2.66	-1.96	-0.55	1.55	0.11	0.14

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