Hyperscale Data, Inc. (GPUS)

Hyperscale Data 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	-49.25	-56.2	-231.03	-181.82	-23.25	-29.42
Depreciation & Amortization	24.38	26.18	29.83	16.42	3.46	0.73
Other Amortization	6.74	7.77	21.9	29.58	1.08	7.25
Loss (Gain) From Sale of Assets	-9.18	-0.08	-2.07	-	-	-
Asset Writedown & Restructuring Costs	12.99	20.95	69.33	92.62	-	-
Loss (Gain) From Sale of Investments	2.83	-9.4	10.9	-13.41	-3.36	-4.37
Stock-Based Compensation	2.58	3.26	9.07	7.2	7.75	1.11
Other Operating Activities	-13.93	-15.07	29.1	-24.64	-7.65	17.91
Change in Accounts Receivable	-0.72	0.32	-1.56	-0.06	-1.91	0
Change in Inventory	0.03	-0.04	2.52	-1.07	-2.03	0.18
Change in Accounts Payable	8.82	2.41	15.57	9.47	1.63	-0.39
Change in Other Net Operating Assets	9	8.07	45.43	92.7	-37.39	-2.18
Operating Cash Flow	-12.53	-19.41	-5.43	26.49	-61.67	-11.18
Capital Expenditures	-4.45	-4.83	-14.74	-99.31	-151.99	-0.58
Sale of Property, Plant & Equipment	13.15	12.96	4.52	-	-	-
Cash Acquisitions	-	-	-1.07	-26.05	-0.17	-3.63
Divestitures	-0.01	-	-6.29	-	-	-
Investment in Securities	0.12	-	-10.95	-21.72	-36.49	-3.71
Other Investing Activities	-2.15	-3.91	-0.48	-11.31	-126.57	-
Investing Cash Flow	4.65	3.19	-29.52	-158.64	-333.45	-7.78
Short-Term Debt Issued	-	-	-	-	-	1.22
Long-Term Debt Issued	-	67.65	103.59	53.31	84.91	9.82
Total Debt Issued	66.06	67.65	103.59	53.31	84.91	11.05
Short-Term Debt Repaid	-	-	-	-	-0.13	-3.34
Long-Term Debt Repaid	-	-63.56	-117.84	-73.93	-2.46	-8.78
Total Debt Repaid	-60.43	-63.56	-117.84	-73.93	-2.59	-12.13
Net Debt Issued (Repaid)	5.63	4.09	-14.25	-20.61	82.32	-1.08
Issuance of Common Stock	-	14.6	39.42	172.25	204.78	40.03
Repurchase of Common Stock	-0	-	-1.34	-16.05	-13.18	-
Preferred Dividends Paid	-6.87	-5.28	-1.38	-0.39	-0.02	-0.02
Dividends Paid	-6.87	-5.28	-1.38	-0.39	-0.02	-0.02
Other Financing Activities	1.57	3.94	7.76	-15.4	124.04	-1.65
Financing Cash Flow	18.64	25.85	37.04	124.11	397.94	37.28
Foreign Exchange Rate Adjustments	-0.32	0.03	-0.78	0.86	-0.27	-0.12
Net Cash Flow	10.44	9.65	1.31	-7.18	2.55	18.2
Free Cash Flow	-16.99	-24.24	-20.17	-72.82	-213.66	-11.76
Free Cash Flow Margin	-16.75%	-22.73%	-14.96%	-61.90%	-407.76%	-49.27%
Free Cash Flow Per Share	-4.16	-26.84	-190.28	-	-	-
Cash Interest Paid	12.14	10.72	3.97	8.29	0.26	0.66
Levered Free Cash Flow	-18.71	-1.79	30.88	-67.61	-184.02	-6.31
Unlevered Free Cash Flow	-12.81	2.73	36.68	-73.85	-183.92	-7.53
Change in Working Capital	17.13	10.76	61.96	101.04	-39.7	-2.39

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

SEC Filings: 10-K · 10-Q