Ginkgo Bioworks Holdings, Inc. (DNA)

SolarWinds Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-472.08	-547.03	-892.87	-2,105	-1,830	-126.61
Depreciation & Amortization	65.52	63.02	70.51	42.55	29.08	13.86
Loss (Gain) From Sale of Assets	7.86	7.86	43.34	-28.8	-	-
Asset Writedown & Restructuring Costs	61.46	78.27	130.59	1.16	-	-
Loss (Gain) From Sale of Investments	29.98	28.83	54.83	53.34	11.54	3.73
Loss (Gain) on Equity Investments	-	-	2.64	43.76	77.28	0.4
Stock-Based Compensation	91.99	112.34	229.88	1,931	1,606	0.48
Other Operating Activities	34.98	26.79	35.75	-152.92	-86.16	-1.18
Change in Accounts Receivable	-2.65	-4.73	50.07	55.02	-114.09	-14.23
Change in Inventory	-	-	-	-	-	-2.74
Change in Accounts Payable	0.32	4.77	-1.18	-10.84	-2.25	7.02
Change in Unearned Revenue	-78.2	-68.65	-35.92	-36.42	-10.5	-19.42
Change in Other Net Operating Assets	-21.01	-21.07	16.87	-44.77	65.3	2.85
Operating Cash Flow	-281.85	-319.59	-295.5	-252.2	-253.82	-135.83
Capital Expenditures	-63.45	-62.54	-40.8	-52.27	-56.52	-57.82
Sale of Property, Plant & Equipment	0.65	0.65	4.43	-	-	-
Cash Acquisitions	-	-5.4	-	74.73	-12.04	-
Divestitures	-	-	-42.98	-55.72	-	-
Investment in Securities	-186.66	4.52	-	-3.69	-5	-
Other Investing Activities	0.66	0.54	-1.34	-30.44	0.3	-
Investing Cash Flow	-248.81	-62.24	-80.69	-67.39	-73.26	-67.12
Long-Term Debt Repaid	-	-0.9	-1.3	-1.24	-1.12	-0.75
Net Debt Issued (Repaid)	-0.81	-0.9	-1.3	-1.24	-1.12	-0.75
Issuance of Common Stock	0.01	0.08	0.09	99.54	2,485	0.03
Repurchase of Common Stock	-	-	-0.02	-0.98	-901.71	-
Other Financing Activities	-0.31	-0.93	-1.99	-1.99	-48.19	-
Financing Cash Flow	-1.1	-1.74	-3.22	95.34	1,534	90.32
Foreign Exchange Rate Adjustments	-0.05	-0.28	-0.59	0.91	-0.02	-
Net Cash Flow	-531.81	-383.84	-380	-223.35	1,207	-112.63
Free Cash Flow	-345.3	-382.13	-336.3	-304.47	-310.34	-193.65
Free Cash Flow Margin	-145.44%	-168.31%	-133.74%	-63.74%	-98.89%	-252.62%
Free Cash Flow Per Share	-6.52	-7.36	-6.92	-7.25	-9.13	-6.08
Cash Interest Paid	0.03	0.03	0.08	0.09	2.37	2.57
Cash Income Tax Paid	0.89	0.89	0.67	-	0.06	-
Levered Free Cash Flow	-185.65	-235.06	-114.72	-1,325	444.82	-126.93
Unlevered Free Cash Flow	-185.59	-235	-114.67	-1,325	446.31	-125.44
Change in Net Working Capital	38.41	51.58	-79.37	-48.37	66.02	-4.16

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q