Skip to main content
logo
LiveWire Group logo
LiveWire Group, Inc. (LVWR)
NYSE: LVWR · Real-Time Price · USD
1.610
+0.140 (9.52%)
At close: Oct 9, 2026, 4:00 PM EDT
1.620
+0.010 (0.62%)
After-hours: Oct 9, 2026, 7:59 PM EDT

LiveWire Group Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
-73.36-75.11-93.93-109.55-78.94-68.29
Depreciation & Amortization
8.349.149.084.994.374.72
Other Amortization
1.011.010.960.840.04-
Loss (Gain) From Sale of Assets
-----0.85
Stock-Based Compensation
4.014.944.638.930.390.79
Provision & Write-off of Bad Debts
0.140.120.230.050.150.06
Other Operating Activities
7.283.61-5.295.38-9.542.33
Change in Accounts Receivable
-0.850.353.2-4.93.56-2.21
Change in Inventory
9.398.8-0.57-5.63-21.071.56
Change in Accounts Payable
-3.66-7.02-12.7114.812.64-11.06
Change in Other Net Operating Assets
0.120.630.541.62-1.28-3.28
Operating Cash Flow
-47.59-53.55-93.86-83.46-89.68-74.54
Operating Cash Flow Growth
------

Investing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Capital Expenditures
-3.3-3.81-8.07-13.46-14.08-9.95
Cash Acquisitions
-0.38-----
Investing Cash Flow
-3.68-3.81-8.07-13.46-14.08-9.95

Financing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Long-Term Debt Issued
-75--15.332.1
Long-Term Debt Repaid
------1
Net Debt Issued (Repaid)
74.275--15.331.1
Issuance of Common Stock
2.312.21-1.56--
Repurchase of Common Stock
-1.13-1.02-1.44-1.97--
Other Financing Activities
-0.46-0.45--35183.66
Financing Cash Flow
74.9375.74-1.44-0.41366.3384.76

Net Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Foreign Exchange Rate Adjustments
-0.11-0.04-0.1---
Net Cash Flow
23.5518.34-103.47-97.34262.570.27

Free Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Free Cash Flow
-50.89-57.36-101.93-96.92-103.76-84.49
Free Cash Flow Growth
------
Free Cash Flow Margin
-162.66%-223.43%-382.71%-254.91%-221.56%-235.97%
Free Cash Flow Per Share
-0.25-0.28-0.50-0.48-0.60-0.53
Levered Free Cash Flow
-32.92-32.34-66.24-65.35-65.75-55.24
Unlevered Free Cash Flow
-30.97-32.18-66.24-65.35-65.46-55.06

Additional Metrics

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Change in Working Capital
52.75-9.545.89-6.15-14.99
SEC Filings: 10-K · 10-Q