HUB Cyber Security Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-39.76	-87.45	-81.6	-13.03	-2.76
Depreciation & Amortization	2.38	7.19	7.79	1.85	0.03
Other Amortization	-	0.45	-	-	-
Asset Writedown & Restructuring Costs	0.65	15.26	23.36	-	-
Stock-Based Compensation	2.07	7.12	10.52	5.9	-
Other Operating Activities	8.74	27.19	0.02	-0.63	0.08
Change in Accounts Receivable	1.89	13.24	-1.45	-6.29	-0
Change in Inventory	-	1.81	-0.29	-1.2	-
Change in Accounts Payable	-1.59	-3.44	0.54	8.88	-0.03
Change in Unearned Revenue	0.07	-0.82	-	-0.19	-0.01
Change in Other Net Operating Assets	8.44	3.25	17.68	-0.58	-0.17
Operating Cash Flow	-17.11	-16.2	-23.43	-5.28	-2.86
Capital Expenditures	-0.08	-0.3	-6.03	-0.45	-0.02
Cash Acquisitions	-	-	-	-12.02	-
Other Investing Activities	-0.37	2.43	-0.52	-3.51	-
Investing Cash Flow	-0.45	2.14	-6.55	-15.98	-0.02
Short-Term Debt Issued	19.82	15.23	1.78	0.62	-
Total Debt Issued	19.82	15.23	1.78	0.62	-
Short-Term Debt Repaid	-	-4.97	-1.21	-0.38	-
Long-Term Debt Repaid	-1.02	-1.71	-2.07	-1.08	-0.06
Total Debt Repaid	-1.02	-6.68	-3.28	-1.46	-0.06
Net Debt Issued (Repaid)	18.8	8.54	-1.5	-0.84	-0.06
Issuance of Common Stock	5.15	4.38	22.17	34.57	1.96
Repurchase of Common Stock	-	-	-	-1.23	-
Other Financing Activities	-6.77	-	-0.02	0.2	0.41
Financing Cash Flow	17.18	12.93	20.66	32.7	2.31
Foreign Exchange Rate Adjustments	-0.05	0.67	-0.66	1.27	0.1
Net Cash Flow	-0.44	-0.47	-9.98	12.71	-0.47
Free Cash Flow	-17.19	-16.5	-29.46	-5.73	-2.88
Free Cash Flow Margin	-58.16%	-38.68%	-58.92%	-19.41%	-7576.32%
Free Cash Flow Per Share	-6.50	-17.03	-34.54	-7.40	-7.92
Cash Income Tax Paid	3.23	0.38	0.24	-	-
Levered Free Cash Flow	-4	-5.64	-4.48	-12.15	-
Unlevered Free Cash Flow	3.44	-1.37	-3.71	-12.1	-
Change in Net Working Capital	-14.84	-23.22	-24.87	11.29	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q