VerticalScope Holdings 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 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-5.29	-0.02	-4.95	-24.77	-12.26	-1.5
Depreciation & Amortization	-3.93	4.9	6.34	17.31	6.6	5.68
Other Amortization	22.35	12.99	14.99	21.35	14.04	14.51
Loss (Gain) From Sale of Assets	-0	-0.01	-0.18	0	0.41	-0.36
Loss (Gain) From Sale of Investments	-	-0.02	-	1	0.25	-0.53
Stock-Based Compensation	4.59	4.09	4.52	9.81	6.13	1.96
Other Operating Activities	0.85	3.15	-4.13	-2.72	2.87	-1.35
Change in Accounts Receivable	1.23	-1.39	1.56	-0.48	2.91	-2.25
Change in Accounts Payable	-0.15	0.93	-3.25	-0.64	-0.53	-2.34
Change in Unearned Revenue	-0.16	-0.03	0.26	-0.15	0.16	0.06
Change in Other Net Operating Assets	1.64	0.17	0.35	-0.08	-0.98	0.22
Operating Cash Flow	21.13	24.77	15.51	20.64	19.6	14.1
Operating Cash Flow Growth	-5.76%	59.76%	-24.86%	5.27%	39.00%	-14.89%
Capital Expenditures	0.21	-0.09	-0.1	-0.64	-0.4	-0.49
Sale of Property, Plant & Equipment	0	0.01	0.19	0.06	0.02	0.44
Cash Acquisitions	-	-	-15	-	-64.09	-
Sale (Purchase) of Intangibles	-11.36	-2.07	-2.16	-9.08	-23.29	-4.23
Investment in Securities	-	0.02	-	-	-	0.82
Investing Cash Flow	-11.15	-2.13	-17.07	-9.66	-87.76	-3.45
Long-Term Debt Issued	-	41.84	15.6	0.62	30	0.9
Long-Term Debt Repaid	-	-61.61	-16.71	-22.85	-54.79	-11.98
Net Debt Issued (Repaid)	1.6	-19.77	-1.11	-22.23	-24.79	-11.09
Issuance of Common Stock	-	-	-	0.19	110.46	-
Repurchase of Common Stock	-3.24	-2.1	-0.13	-0.43	-	-
Other Financing Activities	-1.74	-1.5	0.11	-	-1.27	-0.11
Financing Cash Flow	-3.38	-23.38	-1.13	-22.47	84.4	-11.19
Foreign Exchange Rate Adjustments	-0.05	-0.09	-0.08	-0.29	-0.18	0.04
Miscellaneous Cash Flow Adjustments	-0.01	-0	0.02	0.06	-0.18	-
Net Cash Flow	6.55	-0.83	-2.75	-11.73	15.89	-0.51
Free Cash Flow	21.34	24.68	15.41	20	19.2	13.61
Free Cash Flow Growth	-6.49%	60.17%	-22.95%	4.16%	41.03%	-14.94%
Free Cash Flow Margin	34.07%	35.74%	25.30%	24.85%	29.20%	23.92%
Free Cash Flow Per Share	0.99	1.15	0.72	0.94	0.93	0.97
Cash Interest Paid	3.06	4.12	4.51	2.31	2.01	6.63
Cash Income Tax Paid	0.51	0.37	0.69	3.86	0.24	0.39
Levered Free Cash Flow	12.88	23.16	1.98	29.27	8.81	10
Unlevered Free Cash Flow	14.89	25.68	5.16	31.25	12.64	13.52
Change in Working Capital	2.56	-0.32	-1.07	-1.35	1.56	-4.31

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.