MNTN, Inc. Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	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	-44.92	-32.88	-53.28	-94.47	-12.17	3.69
Depreciation & Amortization	2.76	2.65	13.45	13.84	0.4	0.2
Other Amortization	7.1	5.7	3.9	3	2.9	3.49
Asset Writedown & Restructuring Costs	-	-	-	-	0.54	-
Stock-Based Compensation	35.07	31.2	34.82	34.19	19.36	0.5
Provision & Write-off of Bad Debts	1.95	2.2	2.99	1.04	1.12	0.1
Other Operating Activities	56.54	27.39	6.37	-2.6	-1.29	0.25
Change in Accounts Receivable	0.72	-18.89	-3.67	-10.45	-20.59	-0.69
Change in Accounts Payable	-4.19	13.62	20.47	-5.66	18.1	-2.27
Change in Other Net Operating Assets	-1.13	11.56	-7.08	4.16	-9.47	0.9
Operating Cash Flow	53.9	42.55	17.97	-56.95	-1.1	6.15
Operating Cash Flow Growth	73.03%	136.72%	-	-	-	-
Capital Expenditures	-	-	-0	-0.25	-0	-
Cash Acquisitions	-	-	-46.73	-	2.56	-
Sale (Purchase) of Intangibles	-11.9	-9.95	-5.98	-3.83	-3.92	-3.11
Investing Cash Flow	-21.52	-9.95	-52.71	-4.07	-1.37	-3.11
Short-Term Debt Issued	-	2.5	71.1	32.82	-	-
Long-Term Debt Issued	-	-	-	-	2	3.34
Total Debt Issued	-	2.5	71.1	32.82	2	3.34
Short-Term Debt Repaid	-	-7.5	-32.82	-19	-	-
Long-Term Debt Repaid	-	-	-	-	-11.6	-1.23
Total Debt Repaid	-24	-7.5	-32.82	-19	-11.6	-1.23
Net Debt Issued (Repaid)	-24	-5	38.29	13.82	-9.6	2.1
Issuance of Common Stock	127.96	0.33	0.51	1.12	1.08	0.01
Repurchase of Common Stock	-10.18	-0.33	-	-0.04	-1.6	-
Other Financing Activities	-5.39	-	-	-	-11.66	-
Financing Cash Flow	88.4	-5.01	38.8	14.9	91.71	2.12
Net Cash Flow	120.78	27.59	4.06	-46.12	89.25	5.16
Free Cash Flow	53.9	42.55	17.97	-57.19	-1.1	6.15
Free Cash Flow Growth	73.05%	136.77%	-	-	-	-
Free Cash Flow Margin	19.76%	18.86%	10.19%	-42.62%	-1.11%	11.80%
Free Cash Flow Per Share	1.50	3.08	1.35	-4.40	-0.09	0.49
Cash Interest Paid	3.14	0.18	0.89	0.05	-	0.65
Cash Income Tax Paid	3.5	-1.12	0.16	3.29	-	0.04
Levered Free Cash Flow	13.84	45.57	22.25	-16.39	13.11	-
Unlevered Free Cash Flow	14.54	49.9	28.54	-15.48	13.16	-
Change in Working Capital	-4.6	6.29	9.73	-11.95	-11.96	-2.06

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

SEC Filings: 10-K · 10-Q