Satixfy Communications 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	FY 2020	FY 2019	2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2019
Net Income	-140.83	-302.02	-487.69	-346.77	-86.69	-182.36	Upgrade
Depreciation & Amortization	13.81	13.84	11.55	8.92	7.13	4.73	Upgrade
Other Amortization	-	-	-	-	2.59	3.85	Upgrade
Stock-Based Compensation	20.49	30.21	79.57	108.36	84.28	1.87	Upgrade
Other Operating Activities	-80.7	39.35	-10.62	-101.76	-122.91	0.61	Upgrade
Change in Inventory	-6.04	-5.38	-2.95	-	-	-	Upgrade
Change in Accounts Payable	7.84	-17.69	3.11	72.16	2.49	-0.37	Upgrade
Change in Other Net Operating Assets	-0.25	-9.44	6.55	-41.72	6.06	0.22	Upgrade
Operating Cash Flow	-169.64	-251.13	-400.48	-300.82	-107.05	-171.45	Upgrade
Capital Expenditures	-31.42	-67.06	-97.27	-162.73	-7.56	-22.14	Upgrade
Other Investing Activities	-	-	30.44	-	-	-	Upgrade
Investing Cash Flow	-31.42	-67.06	-66.83	-162.73	-7.56	-22.14	Upgrade
Long-Term Debt Issued	-	159.3	141.1	-	7.06	100	Upgrade
Total Debt Issued	171	159.3	141.1	-	7.06	100	Upgrade
Short-Term Debt Repaid	-	-	-	-	-	-15	Upgrade
Long-Term Debt Repaid	-	-	-2.51	-6.94	-0.05	-	Upgrade
Total Debt Repaid	-50.48	-	-2.51	-6.94	-0.05	-15	Upgrade
Net Debt Issued (Repaid)	120.52	159.3	138.59	-6.94	7.02	85	Upgrade
Issuance of Common Stock	3.93	86.08	153.09	6.88	180.51	0.13	Upgrade
Repurchase of Common Stock	-	-	-0.01	-0.02	-0.51	-0.04	Upgrade
Other Financing Activities	8.47	-1.89	-1.23	-11.31	600.52	20	Upgrade
Financing Cash Flow	194.42	288.48	290.43	-11.39	787.53	205.08	Upgrade
Net Cash Flow	-6.64	-29.72	-176.88	-474.93	672.92	11.49	Upgrade
Free Cash Flow	-201.06	-318.2	-497.75	-463.54	-114.61	-193.6	Upgrade
Free Cash Flow Margin	-10786.21%	-35914.00%	-	-	-4494.59%	-	Upgrade
Free Cash Flow Per Share	-69.08	-254.03	-848.74	-935.59	-477.65	-1211.22	Upgrade
Cash Interest Paid	-	-	-	0.06	-	1.23	Upgrade
Levered Free Cash Flow	-124.47	-258.2	-229.46	-270.96	-31.75	-128.77	Upgrade
Unlevered Free Cash Flow	-119.25	-254.74	-228.06	-270.96	-27.79	-126.67	Upgrade
Change in Net Working Capital	-10.96	64.34	-94.84	-55.68	-13.19	2.59	Upgrade

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.