Zapata Computing 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	-57.85	-29.73	-23.45	-17.01
Depreciation & Amortization	0.15	0.16	0.18	0.12
Stock-Based Compensation	0.99	0.78	0.94	0.48
Other Operating Activities	36.95	11.98	0.27	-
Change in Accounts Receivable	-1.36	-0.51	-0.46	-0.85
Change in Accounts Payable	7.25	3.51	1.02	0.08
Change in Unearned Revenue	0.52	0.24	-0.32	0.39
Change in Other Net Operating Assets	-0.73	-1.2	0.83	0.48
Operating Cash Flow	-14.08	-14.76	-20.99	-16.3
Capital Expenditures	-0.02	-	-0.25	-0.12
Investing Cash Flow	-0.02	-	-0.25	-0.12
Long-Term Debt Issued	-	8.34	-	-
Net Debt Issued (Repaid)	14.33	8.34	-	-
Issuance of Common Stock	0.1	0.04	0.28	0.72
Other Financing Activities	0.89	-0.34	-	-
Financing Cash Flow	15.31	8.04	0.28	0.72
Foreign Exchange Rate Adjustments	-0.04	-0.02	0	-0.01
Net Cash Flow	1.17	-6.74	-20.96	-15.72
Free Cash Flow	-14.1	-14.76	-21.24	-16.42
Free Cash Flow Margin	-236.72%	-259.77%	-411.15%	-1973.68%
Free Cash Flow Per Share	-1.18	-2.89	-4.24	-4.35
Cash Income Tax Paid	0.01	0.03	0.03	0.06
Levered Free Cash Flow	-5.03	-6.37	-12.42	-
Unlevered Free Cash Flow	1.62	-6.37	-12.42	-
Change in Net Working Capital	-13.83	-4.01	-1.34	-

Source: S&P Capital IQ. Standard template. Financial Sources.