FRSX Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-12.1	-11.14	-18.41	-21.68
Depreciation & Amortization	0.16	0.2	0.26	0.22
Stock-Based Compensation	0.95	0.79	1.44	1.83
Other Adjustments	-0.06	-1.26	2.22	3.06
Change in Receivables	-0.01	0.2	-0.31	-
Changes in Accounts Payable	-0.05	0.16	-0.18	0.06
Changes in Accrued Expenses	0.39	-0.21	-0.24	-0.07
Changes in Other Operating Activities	0.27	0.21	0.29	-0.47
Operating Cash Flow	-10.45	-11.06	-14.93	-17.06
Capital Expenditures	-0.03	-0.06	-0.12	-0.31
Purchases of Investments	-	-	-	-0.29
Proceeds from Sale of Investments	-	1.85	-	-0.72
Other Investing Activities	-	-	7.22	10.3
Investing Cash Flow	-0.03	1.79	7.09	8.98
Issuance of Common Stock	9.48	0.9	4.18	-
Net Common Stock Issued (Repurchased)	9.48	0.9	4.18	-
Financing Cash Flow	9.48	0.9	4.18	-
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.11	-0.19	0.11	-0.84
Net Cash Flow	-0.89	-8.55	-3.54	-8.91
Free Cash Flow	-10.48	-11.12	-15.05	-17.37
FCF Margin	-2632.66%	-2549.77%	-3028.17%	-3158.18%
Free Cash Flow Per Share	-9.36	-15.01	-28.61	-33.90
Levered Free Cash Flow	12.85	11.44	18.42	21.1
Unlevered Free Cash Flow	12.93	12.97	16.3	16.88

Updated Mar 25, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q