Archer Aviation Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-742.5	-618.2	-536.8	-457.9	-317.3	-347.8
Depreciation & Amortization	23.7	20	11.7	6.5	4.4	1.3
Stock-Based Compensation	263.8	223.5	108.8	45.2	102.8	123.6
Other Adjustments	-31.3	-51	64.9	121.4	-9.5	114.9
Changes in Accounts Payable	3.1	8.8	-0.1	9.2	-0.1	-0.8
Changes in Accrued Expenses	36.4	16.5	-4.3	2.3	15.6	12.1
Changes in Other Operating Activities	-43.7	-32.5	-12.8	1.7	3.7	-11.7
Operating Cash Flow	-487.4	-432.9	-368.6	-271.6	-200.4	-108.4
Capital Expenditures	-101.4	-78.8	-82	-44.3	-6.9	-3.5
Purchases of Intangible Assets	-23.6	-26.2	-	-	-	-
Purchases of Investments	-	-1,048	-	-	-487.4	-
Proceeds from Sale of Investments	-	103	-	465	30	-
Payments for Business Acquisitions	-	-125.9	-	-	-	-
Investing Cash Flow	-1,087	-1,176	-82	420.7	-464.3	-3.5
Long-Term Debt Issued	-	-	57.5	7.5	-	20
Long-Term Debt Repaid	-0.1	-	-	-10	-10	-
Net Long-Term Debt Issued (Repaid)	-0.1	-	57.5	-2.5	-10	20
Issuance of Common Stock	855.6	1,866	788.2	263.6	0.1	858.2
Net Common Stock Issued (Repurchased)	855.6	1,866	788.2	263.6	0.1	858.2
Other Financing Activities	-57.5	-69.1	-25.3	-11	-	-56
Financing Cash Flow	1,496	1,796	820.4	250.1	-9.9	822.2
Net Cash Flow	-78.5	187.5	369.8	399.2	-674.6	710.3
Free Cash Flow	-588.8	-511.7	-450.6	-315.9	-207.3	-111.9
FCF Margin	-	-170567.00%	-	-	-	-
Free Cash Flow Per Share	-0.87	-0.82	-1.20	-1.17	-0.86	-1.01
Levered Free Cash Flow	-824.5	-684.2	-566.8	-485	-310.6	-330.4
Unlevered Free Cash Flow	-922.14	-795.65	-597.39	-471.99	-330.7	-360.9

SEC Filings: 10-K · 10-Q