Angel Studios Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-170.48	-88.27	13.36	-13.71	17.12
Depreciation & Amortization	15.34	8.5	6.27	1.05	0.25
Other Amortization	0	0.07	0.07	0.07	0.06
Loss (Gain) From Sale of Assets	-	-	-	-	-8.28
Loss (Gain) on Equity Investments	-0.27	-0.07	-0.01	-0.07	-0.01
Stock-Based Compensation	9.67	3.64	1.03	1.5	4.59
Provision & Write-off of Bad Debts	0.23	0.2	2.39	-	-
Other Operating Activities	7.99	3.14	0.2	4.63	3.17
Change in Accounts Receivable	-35.12	7.7	-19.34	3.25	-9.24
Change in Inventory	0.45	1.13	-2.34	1.37	-1.08
Change in Accounts Payable	32.87	13.46	4.75	-12.93	12.51
Change in Unearned Revenue	44.36	18.25	3.29	-1.05	0.14
Change in Other Net Operating Assets	11.63	-19.06	5.52	4.22	-3.97
Operating Cash Flow	-83.33	-51.3	15.19	-11.66	15.26
Capital Expenditures	-0.51	-0.3	-0.57	-1.14	-0.78
Divestitures	-	-	-	-	-0.88
Sale (Purchase) of Intangibles	-18.05	-8.93	-9.28	-	-2.19
Investment in Securities	-36.8	-5.5	-1.72	-1.75	-0.95
Other Investing Activities	-0.23	1.89	1.6	-0.61	-0.81
Investing Cash Flow	-55.59	-12.84	-9.96	-3.5	-5.61
Short-Term Debt Issued	157.34	23.75	28.91	2	-
Total Debt Issued	157.34	23.75	28.91	2	-
Short-Term Debt Repaid	-77.23	-18.44	-26.75	-0.21	-
Total Debt Repaid	-77.23	-18.44	-26.75	-0.21	-
Net Debt Issued (Repaid)	80.11	5.31	2.16	1.79	-
Issuance of Common Stock	104.78	33.44	7.74	0.26	12.94
Repurchase of Common Stock	-0.44	-0.71	-0.11	-0.43	-8.78
Other Financing Activities	-8.67	8.11	-0.54	-	-0.58
Financing Cash Flow	175.79	46.15	9.25	1.62	3.58
Foreign Exchange Rate Adjustments	-	-0	0	-	-
Net Cash Flow	36.87	-17.99	14.48	-13.54	13.24
Free Cash Flow	-83.84	-51.6	14.62	-12.8	14.48
Free Cash Flow Margin	-26.07%	-53.46%	7.22%	-16.95%	11.79%
Free Cash Flow Per Share	-0.54	-0.37	0.10	-0.53	0.59
Cash Interest Paid	7.81	2.37	3.59	0.5	0.52
Cash Income Tax Paid	-	-	-	-2.08	2.35
Levered Free Cash Flow	-45.14	-39.36	5.43	-12.93	-
Unlevered Free Cash Flow	-37.75	-37.88	7.71	-12.5	-
Change in Working Capital	54.18	21.48	-8.13	-5.14	-1.64

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.