CSLM 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	-2.04	0.17	4.63	2.06	-0.07
Loss (Gain) From Sale of Investments	-	-	-2.54	-3.12	-
Other Operating Activities	2.38	0.29	0.01	-	-
Change in Accounts Payable	0.34	0.2	0.12	0.01	-
Change in Other Net Operating Assets	0.64	0.61	0.39	-0.24	0.07
Operating Cash Flow	1.33	1.27	2.61	-1.29	0
Operating Cash Flow Growth	-54.06%	-51.42%	-	-	-
Other Investing Activities	36.15	35.75	145.56	-191.65	-
Investing Cash Flow	36.15	35.75	145.56	-191.65	-
Short-Term Debt Issued	-	1.52	1.23	-	-
Total Debt Issued	1.03	1.52	1.23	-	-
Short-Term Debt Repaid	-	-	-	-0.21	-
Total Debt Repaid	-	-	-	-0.21	-
Net Debt Issued (Repaid)	1.03	1.52	1.23	-0.21	-
Issuance of Common Stock	-	-	-	189.75	-
Repurchase of Common Stock	-38.6	-38.6	-149.49	-	-
Other Financing Activities	-	-	-	3.62	-
Financing Cash Flow	-37.57	-37.08	-148.26	193.17	-
Net Cash Flow	-0.09	-0.06	-0.09	0.22	0
Levered Free Cash Flow	36.19	35.25	142.27	-189.44	-
Unlevered Free Cash Flow	36.27	35.31	142.29	-189.44	-
Change in Net Working Capital	-37.57	-36.73	-143.3	188.79	-

Updated Nov 18, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.