Spectaire Holdings 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
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	27.53	8.95	-0.42	-0.42
Depreciation & Amortization	0.09	0.04	0.01	0
Stock-Based Compensation	4.1	6.85	0.23	-
Other Operating Activities	-41.34	-25.68	-0.7	-
Change in Inventory	-0.16	-0.24	-	-
Change in Accounts Payable	0.3	2.62	0.52	-
Change in Unearned Revenue	0.53	0.53	-	-
Change in Other Net Operating Assets	-0.2	-0.43	-0.01	-0.02
Operating Cash Flow	-9.15	-7.37	-0.37	-0.43
Capital Expenditures	-0.06	-0.07	-0.01	-0.02
Investment in Securities	1.98	0.04	-	-
Other Investing Activities	-	-	0.05	-
Investing Cash Flow	1.92	-0.02	0.04	-0.02
Short-Term Debt Issued	-	5.65	0.06	1.25
Long-Term Debt Issued	-	1.92	-	-
Total Debt Issued	1.38	7.57	0.06	1.25
Short-Term Debt Repaid	-	-	-	-0.61
Total Debt Repaid	-0.36	-	-	-0.61
Net Debt Issued (Repaid)	1.02	7.57	0.06	0.64
Issuance of Common Stock	5.06	0.5	-	-
Other Financing Activities	1.03	-0.35	-	-
Financing Cash Flow	7.11	7.72	0.06	0.64
Miscellaneous Cash Flow Adjustments	-	-	-	0
Net Cash Flow	-0.12	0.32	-0.26	0.18
Free Cash Flow	-9.21	-7.44	-0.37	-0.46
Free Cash Flow Per Share	-0.48	-0.63	-0.12	-0.07
Levered Free Cash Flow	2.57	9.91	-0.46	-
Unlevered Free Cash Flow	7.53	14.05	-0.46	-
Change in Working Capital	0.46	2.46	0.51	-0.02