Eos Energy Enterprises, Inc. (EOSE)

Marathon Oil 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-818.79	-685.87	-229.51	-229.81	-124.22	-70.64
Depreciation & Amortization	12.32	9.08	10.73	7.68	3.54	1.56
Other Amortization	0.06	0.05	0.04	-	-	-
Asset Writedown & Restructuring Costs	9.56	9.13	7.16	6.85	0.05	-
Loss (Gain) From Sale of Investments	-	-	-	-	7.48	-
Loss (Gain) on Equity Investments	-	-	-	-	-0.44	-0.13
Stock-Based Compensation	28.68	18.78	14.06	13.79	15.06	5.08
Other Operating Activities	595.83	512.13	62.23	1.28	-14.71	32.01
Change in Accounts Receivable	-2.86	-5.39	-8.04	-0.4	-3.29	-
Change in Inventory	-19.82	-20.5	6.19	-10.28	-10.1	-0.21
Change in Accounts Payable	5.06	-4.57	-11.48	18.32	4.51	-0.47
Change in Unearned Revenue	30.34	19.74	1.8	3.96	0.77	-
Change in Other Net Operating Assets	-22.54	-6.53	1.78	-8.23	5.19	6.25
Operating Cash Flow	-182.18	-153.94	-145.02	-196.86	-116.15	-26.56
Capital Expenditures	-34.82	-33.15	-29.32	-20.07	-15.59	-3.61
Cash Acquisitions	-	-	-	-	-0.16	-
Sale (Purchase) of Intangibles	-0.03	-0.03	-0.14	-	-	-
Investment in Securities	-	-	-	-	-4	-3.02
Other Investing Activities	-	-	-	2.9	-3.59	-
Investing Cash Flow	-34.85	-33.19	-29.46	-17.17	-23.34	-6.63
Long-Term Debt Issued	-	226.94	48.05	111.52	107	10.27
Total Debt Issued	440.34	226.94	48.05	111.52	107	10.27
Long-Term Debt Repaid	-	-23.37	-2.96	-1.93	-0.47	-0.02
Net Debt Issued (Repaid)	256.65	203.57	45.09	109.59	106.53	10.25
Issuance of Common Stock	96.77	21.64	192.63	43.63	21.17	142.35
Repurchase of Common Stock	-1.37	-1.23	-0.63	-0.98	-0.35	-
Other Financing Activities	-9.42	-18.14	-9.17	-12.7	-4.03	-10.18
Financing Cash Flow	342.63	205.83	227.92	139.54	123.32	154.18
Foreign Exchange Rate Adjustments	-0.01	-0.02	0.01	0.01	-	-
Net Cash Flow	125.6	18.7	53.44	-74.47	-16.16	120.99
Free Cash Flow	-217	-187.09	-174.34	-216.93	-131.74	-30.16
Free Cash Flow Margin	-642.00%	-1198.82%	-1064.48%	-1210.27%	-2865.07%	-13773.52%
Free Cash Flow Per Share	-0.97	-0.88	-1.37	-3.47	-2.50	-3.21
Cash Interest Paid	0.39	4.4	15.13	5.77	0.16	0.12
Levered Free Cash Flow	-83.96	-174.36	-143.61	-113.07	-88.07	-33.13
Unlevered Free Cash Flow	-69.43	-156.73	-108.46	-101.31	-84.82	-18.24
Change in Net Working Capital	-57.01	47.66	12.72	-31.29	22.63	-2.11

Updated Jul 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q