Humanoid Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	8.07	7.02	5.31	3.72	2.99
Depreciation & Amortization	0.46	0.4	0.3	0.3	0.28
Provision & Write-off of Bad Debts	2.46	2.1	1.79	2.99	2.59
Other Operating Activities	-	-	-4.03	-	-
Change in Accounts Receivable	-1.45	-1.28	0.45	-0.74	-0.9
Change in Inventory	-3.4	-3.57	-0.58	-2.98	-4.4
Change in Accounts Payable	-0.37	-0.6	-	-0.62	-0.57
Change in Income Taxes	-0.71	-0.57	-	-0.39	-0.31
Change in Other Net Operating Assets	0.44	0.27	-0.84	0.15	-0.24
Operating Cash Flow	5.49	3.77	2.4	2.44	-0.55
Operating Cash Flow Growth	45.61%	57.23%	-1.69%	-	-
Capital Expenditures	-2.75	-1.05	-2	-0.5	-0.34
Investment in Securities	-0.38	-0.97	-0.32	-1.79	-
Investing Cash Flow	-3.13	-2.02	-2.32	-2.29	-0.34
Short-Term Debt Issued	-	-	0.66	-	0.21
Total Debt Issued	-	-	0.66	-	0.21
Short-Term Debt Repaid	-0.55	-0.43	-	-0.25	-
Total Debt Repaid	-0.55	-0.43	-	-0.25	-
Net Debt Issued (Repaid)	-0.55	-0.43	0.66	-0.25	0.21
Financing Cash Flow	-0.55	-0.43	0.66	-0.25	0.21
Foreign Exchange Rate Adjustments	0.64	0.58	-0.32	0.5	0.22
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	2.45	1.9	0.42	0.4	-0.46
Free Cash Flow	2.74	2.72	0.4	1.94	-0.89
Free Cash Flow Growth	0.67%	582.19%	-79.44%	-	-
Free Cash Flow Margin	11.34%	12.87%	2.15%	13.84%	-7.08%
Free Cash Flow Per Share	0.02	0.02	0.00	0.01	-0.01
Cash Interest Paid	0.01	0.01	0.01	0	0
Levered Free Cash Flow	1.79	3.03	2.7	2.98	-
Unlevered Free Cash Flow	1.79	3.03	2.7	2.98	-
Change in Working Capital	-5.49	-5.74	-0.97	-4.57	-6.42

Source: S&P Global Market Intelligence. Standard template. Financial Sources.