FiscalNote Holdings Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-65.25	9.52	-115.46	-218.26	-109.42
Depreciation & Amortization	9.11	11.17	12.86	11.69	10.54
Other Amortization	12.12	12.41	19.48	11.88	8.45
Loss (Gain) From Sale of Assets	-16.58	-72.02	-	-	-
Asset Writedown & Restructuring Costs	12.38	-	32.06	-	-
Stock-Based Compensation	14.79	17.95	27.06	38.05	1.01
Provision & Write-off of Bad Debts	0.42	0.15	0.42	0.14	0.25
Other Operating Activities	26.21	19.4	-1.74	100.98	52.97
Change in Accounts Receivable	-1.27	1.84	-0.29	-3.94	1.07
Change in Accounts Payable	-0.18	-1.11	-6.43	-2.11	3.95
Change in Unearned Revenue	2.18	0.84	3.93	4.87	4.17
Change in Other Net Operating Assets	-5.37	-5.43	-7.39	-15.92	-10.04
Operating Cash Flow	-11.44	-5.3	-35.49	-72.63	-37.05
Capital Expenditures	-7.2	-8.88	-7.94	-11.37	-5.57
Cash Acquisitions	-	-	-5.01	1.13	-43.63
Divestitures	46.91	98.05	-	-	-
Investment in Securities	-	-	-7.37	-	-
Investing Cash Flow	39.71	89.17	-20.32	-10.24	-49.2
Long-Term Debt Issued	100.99	6.3	11.5	166.01	61.17
Long-Term Debt Repaid	-128.82	-70.81	-0.11	-189.11	-
Net Debt Issued (Repaid)	-27.84	-64.51	11.39	-23.09	61.17
Issuance of Common Stock	0.28	0.47	0.68	4.95	0.52
Repurchase of Common Stock	-	-	-	-0.09	-
Other Financing Activities	-5.27	-7.4	-	129.76	-
Financing Cash Flow	-32.83	-71.43	12.08	111.53	74.31
Foreign Exchange Rate Adjustments	0.06	-0.28	-0.19	-0.45	-0.08
Net Cash Flow	-4.5	12.15	-43.92	28.21	-12.01
Free Cash Flow	-18.65	-14.18	-43.43	-83.99	-42.62
Free Cash Flow Margin	-19.54%	-11.79%	-32.74%	-73.83%	-51.40%
Free Cash Flow Per Share	-1.33	-1.24	-3.97	-15.15	-32.99
Cash Interest Paid	9.65	14.73	20.68	35.16	4.65
Cash Income Tax Paid	1.23	0.27	0.06	0.06	0.23
Levered Free Cash Flow	3.89	4.88	-2.24	-67.26	-43.96
Unlevered Free Cash Flow	14.2	19.62	16.47	-7.43	-3.46
Change in Working Capital	-4.64	-3.87	-10.18	-17.1	-0.85

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