MLTX 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	Jun '26 Jun 30, 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	-263.67	-227.32	-118.94	-36.01	-49.97	-64.37
Depreciation & Amortization	3.24	2.62	1.39	0.37	0.16	0.01
Asset Writedown & Restructuring Costs	-	-	-	-	-	5.82
Stock-Based Compensation	23.2	12.9	7.28	7.11	9.65	10.86
Other Operating Activities	-0.95	-4.08	-2.53	-8.03	-14.16	0.09
Change in Accounts Receivable	-3.15	-2.03	-1.79	-0.84	-0.07	-0.18
Change in Accounts Payable	-0.04	20.56	7.16	1.58	-1.31	1.88
Change in Other Net Operating Assets	16.2	1.34	-9.15	-6.96	-0.2	3.68
Operating Cash Flow	-225.18	-196.01	-116.59	-42.78	-55.89	-42.21
Operating Cash Flow Growth	-	-	-	-	-	-
Capital Expenditures	-	-0.04	-0.52	-0.28	-0.02	-0.06
Investment in Securities	58.91	203.03	-205.08	-24.9	-32.32	-
Investing Cash Flow	58.91	202.99	-205.6	-25.18	-32.34	-0.06
Long-Term Debt Issued	-	73.02	-	-	-	-
Total Debt Issued	24.47	73.02	-	-	-	18
Short-Term Debt Repaid	-	-	-	-	-15	-
Total Debt Repaid	-	-	-	-	-15	-
Net Debt Issued (Repaid)	24.47	73.02	-	-	-15	18
Issuance of Common Stock	313.67	72.98	52.78	482.45	0.05	0.13
Repurchase of Common Stock	-	-	-	-	-	-0.01
Other Financing Activities	-	-	-1.47	-2.75	134.65	-
Financing Cash Flow	338.14	146	51.31	479.7	119.69	51.92
Foreign Exchange Rate Adjustments	-0.65	1.11	0.13	-0.08	0.01	0
Net Cash Flow	171.22	154.09	-270.74	411.66	31.47	9.65
Free Cash Flow	-225.18	-196.04	-117.11	-43.06	-55.91	-42.27
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-3.26	-3.04	-1.86	-0.88	-1.90	-5.39
Levered Free Cash Flow	-131.86	-120.38	-92.06	-24.14	-32.23	-
Unlevered Free Cash Flow	-125.55	-115.85	-92.06	-24.14	-32.23	-
Cash Interest Paid	7.86	5.06	-	-	-	-
Cash Income Tax Paid	0.8	0.8	0.15	0.04	0	-
Change in Working Capital	13	19.88	-3.78	-6.22	-1.58	5.38

SEC Filings: 10-K · 10-Q