LiveWorld Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	0.5	0.33	0.07	0.21	1.02	1.82
Depreciation & Amortization	0.02	0.02	0.03	0.03	0.03	0.02
Stock-Based Compensation	0.31	0.32	0.32	0.25	0.18	0.05
Change in Accounts Receivable	-0.47	-0.63	1.02	0.88	-0.81	-0.6
Change in Accounts Payable	0.26	0.06	-0.06	0.04	-0.03	0.09
Change in Unearned Revenue	-0.01	-0.1	0.42	-0.89	0.16	0.27
Change in Other Net Operating Assets	1.16	0.72	0.18	0.35	-0.27	0.28
Operating Cash Flow	1.76	0.72	1.98	0.87	0.27	1.94
Operating Cash Flow Growth	137.15%	-63.89%	128.98%	218.38%	-86.01%	106.59%
Capital Expenditures	-0.01	-0.01	-0.02	-0.03	-0.02	-0.02
Investing Cash Flow	-0.01	-0.01	-0.02	-0.03	-0.02	-0.02
Short-Term Debt Repaid	-	-	-	-	-	-0.92
Total Debt Repaid	-	-	-	-	-	-0.92
Net Debt Issued (Repaid)	-	-	-	-	-	-0.92
Financing Cash Flow	-	-	-	-	-	-0.92
Net Cash Flow	1.75	0.71	1.97	0.83	0.25	1
Free Cash Flow	1.75	0.71	1.97	0.83	0.25	1.92
Free Cash Flow Growth	140.19%	-63.92%	135.97%	233.60%	-86.98%	113.10%
Free Cash Flow Margin	15.21%	6.37%	17.34%	7.28%	2.24%	19.08%
Free Cash Flow Per Share	0.03	0.01	0.04	0.01	0.00	0.03
Cash Income Tax Paid	0.03	0.03	0.03	0.21	0.13	0.03
Levered Free Cash Flow	1.53	0.55	1.95	0.88	-0.05	0.6
Unlevered Free Cash Flow	1.53	0.55	1.95	0.88	-0.05	0.6
Change in Working Capital	0.93	0.05	1.57	0.37	-0.95	0.05