Expensify, Inc. (EXFY)

Bally's 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	-9.44	-10.06	-41.46	-27.01	-13.56	-1.71
Depreciation & Amortization	0.87	0.91	1.86	2.79	2.9	2.25
Other Amortization	6.55	5.95	3.56	2.64	2.33	1.03
Asset Writedown & Restructuring Costs	0.55	0.73	0.92	0.88	0.32	0.16
Stock-Based Compensation	34	33.54	41.21	52.33	14.57	17.84
Other Operating Activities	0.51	0.51	0.5	0.69	-0.13	4.66
Change in Accounts Receivable	0.62	0.7	2.22	-1.34	-6.01	-2.17
Change in Accounts Payable	-0.5	-1.09	0.23	-2.69	1.42	-0.71
Change in Other Net Operating Assets	-7.95	-7.32	-7.49	4.58	3.63	-13.76
Operating Cash Flow	25.21	23.88	1.56	32.88	5.49	7.59
Operating Cash Flow Growth	-	1431.56%	-95.26%	499.27%	-27.67%	-38.98%
Capital Expenditures	-	-	-1.38	-0.59	-2.71	-2.49
Sale of Property, Plant & Equipment	-	-	-	0.01	-	0
Sale (Purchase) of Intangibles	-5.3	-7.63	-5.91	-1.62	-4.91	-1.81
Investing Cash Flow	-5.3	-7.63	-7.29	-2.2	-7.61	-4.3
Short-Term Debt Issued	-	-	-	-	-	9.61
Long-Term Debt Issued	-	-	-	-	45	-
Total Debt Issued	-	-	-	-	45	9.61
Short-Term Debt Repaid	-	-	-	-	-	-1
Long-Term Debt Repaid	-	-22.8	-45.1	-1.39	-25.97	-1.13
Total Debt Repaid	-22.77	-22.8	-45.1	-1.39	-25.97	-2.13
Net Debt Issued (Repaid)	-22.77	-22.8	-45.1	-1.39	19.04	7.49
Issuance of Common Stock	4.81	4.52	4.57	4.47	61.53	1.3
Repurchase of Common Stock	-3.69	-3.72	-4.78	-11.36	-	-
Other Financing Activities	-0.06	-0.07	-	-	-	-
Financing Cash Flow	-21.71	-22.07	-45.32	-8.28	80.57	8.79
Net Cash Flow	-1.8	-5.82	-51.05	22.4	78.44	12.08
Free Cash Flow	25.21	23.88	0.18	32.29	2.78	5.1
Free Cash Flow Growth	-	13544.00%	-99.46%	1061.55%	-45.46%	-44.57%
Free Cash Flow Margin	17.78%	17.15%	0.12%	19.05%	1.95%	5.79%
Free Cash Flow Per Share	0.28	0.27	0.00	0.40	0.07	0.19
Cash Interest Paid	0.91	1.36	5.94	3.91	3.08	2.93
Cash Income Tax Paid	4.49	5.07	3.79	0.98	6.92	0.15
Levered Free Cash Flow	33.86	25.38	9.69	26.11	-10.07	14.43
Unlevered Free Cash Flow	34.79	26.3	12.76	29.45	-7.92	16.1
Change in Net Working Capital	0.97	5.91	5.6	16.55	13.67	4.23

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q