Gogo Inc. (GOGO)

Gogo Inc. Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	13.97	12.92	13.75	145.68	92.06	156.59
Depreciation & Amortization	61.28	60.28	18.97	16.7	12.58	15.48
Stock-Based Compensation	23.41	24.07	20.78	21.29	19.07	13.35
Other Adjustments	31.23	34.59	16.43	-42.4	19.47	-97.85
Change in Receivables	-4.51	-4.95	2.97	4.83	-17.48	1.93
Changes in Inventories	-8.17	-1.08	-16.22	-13.69	-15.52	-5.86
Changes in Accounts Payable	8.37	10.55	-11.3	3.66	-2.54	3.81
Changes in Accrued Expenses	-1.79	21.87	11.15	4.35	-12.03	14.1
Changes in Unearned Revenue	-2.03	-5.44	3.62	-2.41	1.59	-1.28
Changes in Other Operating Activities	-36.98	-28.32	-18.73	-59.04	6.22	-33.55
Operating Cash Flow	84.78	124.49	41.42	78.97	103.41	65.49
Operating Cash Flow Growth	91.66%	200.55%	-47.55%	-23.63%	57.90%	-
Capital Expenditures	-82.35	-59.38	-13.5	-16.27	-43.91	-4.26
Sale of Property, Plant & Equipment	-	-	-	-	-	1
Purchases of Intangible Assets	-14.66	-15.78	-13.55	-7.82	-6	-4.4
Purchases of Investments	-3	-3	-5	-54.38	-24.8	-
Proceeds from Sale of Investments	-	-	-	80.52	-	-
Payments for Business Acquisitions	-0.81	-1.61	-332.72	-	-	-
Other Investing Activities	52.18	39.85	27.58	27.81	4.29	-8.63
Investing Cash Flow	-49.43	-39.92	-337.2	29.86	-70.42	-24.09
Long-Term Debt Issued	-	-	245	-	-	721.38
Long-Term Debt Repaid	-2.5	-2.5	-6.06	-107.25	-7.25	-1,027
Net Long-Term Debt Issued (Repaid)	-2.5	-2.5	238.94	-107.25	-7.25	-305.4
Repurchase of Common Stock	-	-	-33.19	-4.82	-18.38	-
Net Common Stock Issued (Repurchased)	-	-	-33.19	-4.82	-18.38	-
Other Financing Activities	0.11	1.15	-7.06	-8.36	-2.76	-25.64
Financing Cash Flow	-2.39	-1.35	198.69	-120.43	-28.39	-331.04
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.24	0.17	0.03	0.09	0.01	0.04
Net Cash Flow	33.2	83.39	-97.06	-11.51	4.61	-289.6
Free Cash Flow	2.44	65.11	27.92	62.7	59.49	61.22
Free Cash Flow Growth	-96.26%	133.24%	-55.48%	5.40%	-2.83%	-
FCF Margin	0.27%	7.15%	6.28%	15.77%	14.72%	18.24%
Free Cash Flow Per Share	0.02	0.48	0.21	0.47	0.44	0.48
Levered Free Cash Flow	-50.2	8.91	226.68	-28.27	31.19	-164.23
Unlevered Free Cash Flow	29.02	81.3	15.97	120.32	70.37	-629.23

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q