FalconStor Software Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Net Income	-1.8	-0.04	1.08	-1.75	-0.91
Depreciation & Amortization	0.17	0.62	1.52	1.39	0.42
Other Amortization	0.03	0.17	0.47	0.34	0.43
Loss (Gain) From Sale of Assets	-	0.05	-	-	-
Stock-Based Compensation	0.04	0.02	0.02	0.03	0.06
Other Operating Activities	0.01	-1.05	0.01	0.56	0.08
Change in Accounts Receivable	1	-0.41	1.06	0.13	2.84
Change in Inventory	0.01	0.01	0.02	-0.01	-0.02
Change in Accounts Payable	0.19	-0.05	-0.91	0.73	-0.51
Change in Unearned Revenue	-1.4	-0.65	-1.02	-1.24	-3.65
Change in Other Net Operating Assets	0.54	0.45	-1.55	-2.07	-0.25
Operating Cash Flow	-1.2	-0.88	0.71	-1.9	-1.51
Capital Expenditures	-	-0.14	-	-0.17	-0.1
Sale (Purchase) of Intangibles	-0.04	-0.04	-0.08	-0.06	-0.11
Other Investing Activities	-	-	0.05	0.08	0.06
Investing Cash Flow	-0.04	-0.18	-0.03	-0.14	-0.15
Short-Term Debt Issued	0.25	-	-	0.94	-
Long-Term Debt Issued	-	-	0.75	-	3.27
Total Debt Issued	0.25	-	0.75	0.94	3.27
Short-Term Debt Repaid	-0.08	-1.33	-1	-	-
Long-Term Debt Repaid	-	-	-	-0.49	-
Total Debt Repaid	-0.08	-1.33	-1	-0.49	-
Net Debt Issued (Repaid)	0.18	-1.33	-0.25	0.46	3.27
Issuance of Common Stock	-	4.18	-	-	0.49
Other Financing Activities	-	-0.52	-	-	-
Financing Cash Flow	0.18	2.33	-0.25	0.46	3.76
Foreign Exchange Rate Adjustments	-0.11	-0.01	0.01	0	-0.06
Net Cash Flow	-1.17	1.26	0.45	-1.58	2.05
Free Cash Flow	-1.2	-1.03	0.71	-2.07	-1.61
Free Cash Flow Margin	-11.93%	-7.36%	4.78%	-12.52%	-9.01%
Free Cash Flow Per Share	-0.17	-0.16	0.12	-0.35	-1.72
Cash Interest Paid	0.13	0.14	0.29	0.24	0.1
Levered Free Cash Flow	-0.48	0.12	3.01	-0.02	-6.46
Unlevered Free Cash Flow	-0.31	0.32	2.99	0.08	-6.43
Change in Working Capital	0.34	-0.65	-2.4	-2.46	-1.59