Exodus Movement, Inc. (EXOD)

Exodus Movement 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	45.3	112.96	12.79	-23.15	-21.91	8.18
Depreciation & Amortization	0.23	0.24	0.37	0.36	0.36	0.14
Other Amortization	4.9	5.1	4.2	3.1	1.4	0.6
Asset Writedown & Restructuring Costs	0.47	0.34	0.21	0.5	-	-
Loss (Gain) From Sale of Investments	0.2	-	-	-0.3	0.15	-
Stock-Based Compensation	7.63	6.6	5.78	4.13	0.54	0.92
Other Operating Activities	-67.64	-133.62	-25.59	56.41	32.79	-8.03
Change in Accounts Receivable	0.32	0.07	-	-	-	-
Change in Accounts Payable	-0.29	0.11	0.47	-1.38	1.55	0.35
Change in Income Taxes	-	-	-	-	-	0.34
Change in Other Net Operating Assets	-9.79	-3.83	2.47	4.74	-6.16	-2.66
Operating Cash Flow	-18.66	-12.04	0.69	44.42	8.71	-0.18
Operating Cash Flow Growth	-	-	-98.44%	409.87%	-	-
Capital Expenditures	-0.17	-0.27	-0.07	-0.32	-0.46	-0.14
Sale (Purchase) of Intangibles	-0.2	-0.2	-	-	-2.05	-
Investment in Securities	43.79	14.74	-9.06	-31.74	-0.1	-
Other Investing Activities	24.62	29.63	-	-	-	-
Investing Cash Flow	68.03	43.89	-9.13	-32.06	-2.61	-0.14
Long-Term Debt Repaid	-	-	-	-	-	-0.22
Net Debt Issued (Repaid)	-	-	-	-	-	-0.22
Issuance of Common Stock	0.01	0.01	0.03	0	0.23	0.02
Repurchase of Common Stock	-10.65	-5.35	-0.72	-0.28	-0.07	-
Other Financing Activities	-	-	-	3.04	-2.32	-1.18
Financing Cash Flow	-10.63	-5.34	-0.68	2.76	-2.15	-1.39
Net Cash Flow	38.74	26.51	-9.12	15.12	3.95	-1.7
Free Cash Flow	-18.83	-12.32	0.63	44.1	8.25	-0.32
Free Cash Flow Growth	-	-	-98.58%	434.43%	-	-
Free Cash Flow Margin	-15.29%	-10.59%	1.11%	87.14%	8.61%	-1.49%
Free Cash Flow Per Share	-0.60	-0.38	0.02	1.69	0.35	-0.01
Cash Interest Paid	-	-	-	-	-	0.01
Cash Income Tax Paid	5.38	5.38	2.37	0.69	6.45	-
Levered Free Cash Flow	18.06	22.8	19.23	11.67	28.35	1.75
Unlevered Free Cash Flow	18.06	22.8	19.23	11.67	28.35	1.76
Change in Net Working Capital	12.85	8.43	-3.68	-7.18	3.38	4.02

Updated Mar 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q