Sphere 3D Corp. (ANY)
NASDAQ: ANY · Real-Time Price · USD
0.7600
+0.0210 (2.84%)
At close: Jun 6, 2025, 4:00 PM
0.7773
+0.0173 (2.28%)
After-hours: Jun 6, 2025, 7:36 PM EDT
Sphere 3D 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | -13.78 | -9.47 | -23.41 | -192.8 | -17.29 | -5.78 | Upgrade
|
| Depreciation & Amortization | 6.9 | 7.11 | 6.19 | 28.26 | 5.69 | 0.97 | Upgrade
|
| Other Amortization | - | - | - | - | 0.49 | 0.53 | Upgrade
|
| Loss (Gain) From Sale of Assets | 4.35 | 3.55 | -5.84 | - | -4.99 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.22 | 2.22 | 2.95 | 89.1 | 0.82 | 0.29 | Upgrade
|
| Loss (Gain) From Sale of Investments | -8.07 | -8.98 | - | 14.53 | - | - | Upgrade
|
| Stock-Based Compensation | 1.82 | 2.84 | 2.43 | 8.46 | 0.37 | 0.01 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | - | 0.03 | Upgrade
|
| Other Operating Activities | 0.24 | -0.32 | 10.03 | 39.63 | 2.16 | -0.86 | Upgrade
|
| Change in Accounts Receivable | - | - | 0.09 | 0.01 | 0.08 | 0.07 | Upgrade
|
| Change in Inventory | - | - | - | - | - | 0.2 | Upgrade
|
| Change in Accounts Payable | 0.65 | -0.26 | 2.57 | 1.2 | 3.93 | 3.58 | Upgrade
|
| Change in Unearned Revenue | - | - | - | - | -0.56 | -0.6 | Upgrade
|
| Change in Other Net Operating Assets | -2.93 | -1.26 | -1.6 | -19.16 | -19.2 | -1.02 | Upgrade
|
| Operating Cash Flow | -8.6 | -4.58 | -6.58 | -30.77 | -28.52 | -2.58 | Upgrade
|
| Capital Expenditures | -9.97 | -8.94 | -1.56 | -17.63 | -102.24 | - | Upgrade
|
| Sale of Property, Plant & Equipment | 0.25 | - | 4.47 | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | -10.41 | 0.16 | - | - | Upgrade
|
| Divestitures | - | - | -0.23 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -0.31 | - | - | Upgrade
|
| Investment in Securities | 11.45 | 11.45 | - | - | -10.42 | - | Upgrade
|
| Other Investing Activities | 2.11 | 1.52 | 10.3 | -4.27 | -10.04 | - | Upgrade
|
| Investing Cash Flow | 3.84 | 4.03 | 2.56 | -22.04 | -122.69 | -2 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 0.7 | Upgrade
|
| Long-Term Debt Issued | - | - | 0.78 | - | 0.45 | 1.04 | Upgrade
|
| Total Debt Issued | - | - | 0.78 | - | 0.45 | 1.74 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -0.4 | -0.2 | Upgrade
|
| Long-Term Debt Repaid | - | - | -1.29 | - | -1.1 | - | Upgrade
|
| Total Debt Repaid | - | - | -1.29 | - | -1.51 | -0.2 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | -0.51 | - | -1.06 | 1.54 | Upgrade
|
| Issuance of Common Stock | 5.6 | 5.5 | 0.56 | - | 196.82 | 0.62 | Upgrade
|
| Preferred Dividends Paid | - | - | - | - | -0.23 | - | Upgrade
|
| Dividends Paid | - | - | - | - | -0.23 | - | Upgrade
|
| Other Financing Activities | -0.11 | -0.11 | -0.03 | - | - | - | Upgrade
|
| Financing Cash Flow | 5.5 | 5.39 | 3.06 | - | 205.11 | 4.9 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | - | - | -0 | Upgrade
|
| Net Cash Flow | 0.74 | 4.84 | -0.96 | -52.81 | 53.89 | 0.31 | Upgrade
|
| Free Cash Flow | -18.57 | -13.52 | -8.14 | -48.4 | -130.76 | -2.58 | Upgrade
|
| Free Cash Flow Margin | -148.77% | -81.41% | -37.17% | -796.48% | -3514.95% | -53.26% | Upgrade
|
| Free Cash Flow Per Share | -0.83 | -0.68 | -0.67 | -5.11 | -29.66 | -3.07 | Upgrade
|
| Cash Interest Paid | - | - | 0.32 | - | 0.03 | 0.03 | Upgrade
|
| Cash Income Tax Paid | 0 | 0 | 0.02 | 0.17 | - | - | Upgrade
|
| Levered Free Cash Flow | -15 | -2.13 | -9.5 | 2.1 | -129.04 | -4.52 | Upgrade
|
| Unlevered Free Cash Flow | -15 | -2.13 | -8.76 | 2.1 | -129.2 | -4.59 | Upgrade
|
| Change in Net Working Capital | 2.4 | -6.64 | 4.83 | -16.11 | 21.2 | 2.02 | Upgrade
|
Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.