StateHouse 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	FY 2020	FY 2019
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	-54.79	-49.88	-242.83	-26.16	-11.95	-49.46
Depreciation & Amortization	7.75	8.74	12.01	3.91	3.02	2.48
Other Amortization	-	-	-	0.32	-	-
Loss (Gain) From Sale of Assets	-0.56	-0.59	8	0.07	-0.05	-
Asset Writedown & Restructuring Costs	16.54	16.54	204.85	25.23	1.98	36.92
Loss (Gain) From Sale of Investments	-	-	-	-	0.32	0.24
Loss (Gain) on Equity Investments	-	-	-	-	-	0.16
Stock-Based Compensation	1.93	2.46	4.84	0.79	1.06	4.28
Provision & Write-off of Bad Debts	2.03	2.83	2.83	0.49	0.23	0.04
Other Operating Activities	5.81	6.76	11.23	-7.14	-3.81	-9.47
Change in Accounts Receivable	-4.95	-4.67	1.67	-0.13	-0.71	-0.94
Change in Inventory	-1.11	-0.71	0.26	-2.12	2.62	-4.51
Change in Accounts Payable	4.53	6.62	-6.29	-0.46	1.53	4.95
Change in Income Taxes	21.16	18.29	3.46	2.77	3.76	3.43
Change in Other Net Operating Assets	-2.34	-4.5	-16.66	-5.17	0.9	2.61
Operating Cash Flow	-6.56	-5.34	-35.27	-15.28	-0.55	-9.26
Capital Expenditures	-1.61	-1.16	-0.73	-3.31	-0.75	-3.43
Cash Acquisitions	-	-	4.61	-3.78	-	0.6
Investment in Securities	-	-	-	-5	-	-2
Other Investing Activities	-	-	-	-1.83	-0.1	-
Investing Cash Flow	-1.61	-1.16	3.89	-13.92	-0.85	-4.83
Long-Term Debt Issued	-	7.52	46.66	11.75	-	-
Total Debt Issued	7.52	7.52	46.66	11.75	-	-
Long-Term Debt Repaid	-	-7.77	-17.87	-11.24	-1.34	-1.93
Net Debt Issued (Repaid)	0.19	-0.25	28.78	0.52	-1.34	-1.93
Issuance of Common Stock	0.83	0.83	0.02	27.19	0.04	14.67
Other Financing Activities	3.03	3.03	-1.79	-	-	-1.38
Financing Cash Flow	4.05	3.61	27.01	27.71	-1.3	11.36
Foreign Exchange Rate Adjustments	2.9	1.9	-1.3	0.13	1	0.13
Miscellaneous Cash Flow Adjustments	-0	-0	-	-	-	-
Net Cash Flow	-1.22	-0.99	-5.67	-1.37	-1.71	-2.6
Free Cash Flow	-8.17	-6.5	-35.99	-18.59	-1.31	-12.69
Free Cash Flow Margin	-7.88%	-6.47%	-33.25%	-30.83%	-2.18%	-26.80%
Free Cash Flow Per Share	-0.03	-0.03	-0.17	-0.27	-0.03	-0.38
Cash Interest Paid	-	2.78	3.99	0.81	0.96	0.82
Cash Income Tax Paid	2.01	2.01	2.6	2.28	1.99	0.81
Levered Free Cash Flow	13.86	6.92	22.05	-8.47	3.89	54.46
Unlevered Free Cash Flow	25.45	18.69	31.02	-6.45	6.83	58.98
Change in Working Capital	14.71	7.8	-36.19	-12.79	8.63	5.54

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