Next Dynamics 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 2021	FY 2020	FY 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	-0.09	-0.13	-0.68	-0.56	-0.95	-0.32
Depreciation & Amortization	-	0	0.02	0.05	0	0
Loss (Gain) From Sale of Assets	-	-	-0.07	-	-	-
Stock-Based Compensation	-	0.01	0.46	-	-	-
Change in Accounts Payable	-0.01	0.02	0.07	0.01	-0.03	0.05
Change in Other Net Operating Assets	0.01	0.01	-0.01	0.27	-0.27	-0
Operating Cash Flow	-0.1	-0.09	-0.2	-0.23	-1.25	-0.27
Capital Expenditures	-	-	-	-0	-0.15	-0.01
Sale of Property, Plant & Equipment	-	-	0.08	-	-	-
Investing Cash Flow	-	-	0.08	-0	-0.15	-0.01
Long-Term Debt Issued	-	0.04	0.15	0.01	0.16	-
Long-Term Debt Repaid	-	-0.02	-0.02	-0.03	-	-
Net Debt Issued (Repaid)	0.07	0.02	0.13	-0.02	0.16	-
Issuance of Common Stock	-	-	-	-	1.53	0.55
Repurchase of Common Stock	-	-	-	-0	-	-
Financing Cash Flow	0.07	0.02	0.13	-0.02	1.69	0.55
Foreign Exchange Rate Adjustments	0.03	0.02	-0	0.01	-0.05	-
Miscellaneous Cash Flow Adjustments	-	-	-	-	0	-
Net Cash Flow	0.01	-0.05	0.01	-0.25	0.23	0.27
Free Cash Flow	-0.1	-0.09	-0.2	-0.23	-1.4	-0.27
Free Cash Flow Per Share	-0.00	-0.00	-0.01	-0.01	-0.08	-0.02
Levered Free Cash Flow	-	-0.03	-	-0.02	-1.04	-
Unlevered Free Cash Flow	-	-0.02	-	-0.02	-1.04	-
Change in Working Capital	-0	0.03	0.07	0.28	-0.3	0.05

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