Borealis Foods Inc. (BRLS)
NASDAQ: BRLS · Real-Time Price · USD
5.67
+0.21 (3.85%)
Nov 21, 2024, 3:18 PM EST - Market open

Borealis Foods Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21
Net Income
-26.22-27.48-26.28-10.12
Depreciation & Amortization
2.934.013.452.1
Other Amortization
0.330.12--
Loss (Gain) From Sale of Assets
0.960.96-0.05-
Stock-Based Compensation
1.370.490.51-
Provision & Write-off of Bad Debts
0.160.110.110.31
Other Operating Activities
0.670.57-0.610.12
Change in Accounts Receivable
0.20.71-1.57-0.77
Change in Inventory
-2.03-0.650.42-3.45
Change in Accounts Payable
4.772.181.465.47
Change in Other Net Operating Assets
0.630.98-1.51-0.45
Operating Cash Flow
-16.22-18.01-24.05-6.78
Capital Expenditures
-2.47-4.47-3.38-21.21
Sale of Property, Plant & Equipment
--0.05-
Investing Cash Flow
-2.66-4.47-3.33-21.21
Long-Term Debt Issued
-4225.4311.3
Long-Term Debt Repaid
--15.63-0.51-0.69
Net Debt Issued (Repaid)
10.9526.3724.9210.61
Issuance of Common Stock
--118.65
Other Financing Activities
-0.32-1.433.7-1.74
Financing Cash Flow
10.6324.9429.6227.52
Net Cash Flow
-8.252.472.24-0.47
Free Cash Flow
-18.69-22.47-27.43-27.99
Free Cash Flow Margin
-66.05%-74.94%-107.20%-205.33%
Free Cash Flow Per Share
-0.87-0.14-0.17-
Cash Interest Paid
0.372.913.10.31
Levered Free Cash Flow
-16.34-18.5-15.02-
Unlevered Free Cash Flow
-13.22-14.07-13.01-
Change in Net Working Capital
2.545.02-0.82-
Source: S&P Capital IQ. Standard template. Financial Sources.