Hyperscale Data Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-54.52	-65.55	-62.54	-253.27	-189.83	-23.04
Depreciation & Amortization	22.51	21.3	26.18	29.83	16.42	3.46
Stock-Based Compensation	0.71	0.71	3.26	9.07	7.2	7.75
Other Adjustments	-3.12	-16.26	-16.83	111.11	86.27	-10.14
Change in Receivables	-3.69	-4.22	0.32	-1.56	-0.06	-1.41
Changes in Inventories	-0.3	0.41	-0.04	2.52	-1.07	-2.03
Changes in Accounts Payable	8.12	-11.3	2.41	15.57	9.47	1.63
Changes in Other Operating Activities	-5.39	-2.3	-3.39	-1.03	-2.09	-8.49
Operating Cash Flow	-58.75	-62.52	-19.41	-5.43	26.49	-61.67
Capital Expenditures	-32.23	-24.54	-4.83	-14.74	-99.31	-151.99
Sale of Property, Plant & Equipment	3.87	3.02	12.96	4.52	-	-
Purchases of Investments	-29.42	-62.29	10.42	31.07	31.97	-217.42
Proceeds from Sale of Investments	11.62	23.11	25.35	29.11	38.63	6.73
Payments for Business Acquisitions	-	5.23	-	-1.07	-27.29	-0.17
Proceeds from Business Divestments	-	-	-	-	1.25	-
Other Investing Activities	1.1	-0.01	-0.11	-6.5	-	-
Investing Cash Flow	-91.85	-70.19	3.19	-29.52	-158.64	-333.45
Short-Term Debt Repaid	-	-	-	-	-17.72	18.36
Net Short-Term Debt Issued (Repaid)	-	-	-	-	-17.72	18.36
Long-Term Debt Issued	68.52	70	67.65	-	53.31	84.91
Long-Term Debt Repaid	-66.7	-63.48	-63.56	-	-73.93	-2.46
Net Long-Term Debt Issued (Repaid)	1.82	6.52	4.09	-	-20.61	82.45
Issuance of Common Stock	-	121.1	14.09	-	168.04	310.33
Repurchase of Common Stock	-	-	-	-	-16.05	-13.18
Net Common Stock Issued (Repurchased)	-	121.1	14.09	-	151.99	297.15
Issuance of Preferred Stock	4.65	37.37	8.5	-	3.51	-
Net Preferred Stock Issued (Repurchased)	4.65	37.37	8.5	-	3.51	-
Preferred Share Dividends Paid	-9.09	-8.55	-5.28	-	-0.39	-0.02
Other Financing Activities	-	-0.13	1.9	-	-	-
Financing Cash Flow	162.2	156.31	25.85	-	124.11	397.94
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.09	0.6	0.03	-	0.86	-0.27
Net Cash Flow	11.69	24.2	9.65	-34.95	-7.18	2.55

SEC Filings: 10-K · 10-Q