Nakamoto 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
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
Net Income	-90.49	-3.62	-1.62	-2.51	0.15
Depreciation & Amortization	0.24	0.22	0.2	0.12	0.06
Stock-Based Compensation	2.16	0.24	0.83	2.22	-
Other Adjustments	36.6	0.38	0.02	-	-
Change in Receivables	-0	-0.04	-0.02	-0.01	-0
Changes in Inventories	0	0.06	-0.01	0.01	-0.03
Changes in Accounts Payable	-1.7	-0.01	0.16	0.13	0.02
Changes in Unearned Revenue	-0	-0	-0.01	-0.01	0.02
Changes in Other Operating Activities	-2.66	-0.31	-0.01	-0.09	-0.1
Operating Cash Flow	-16.85	-3.07	-0.45	-0.14	0.12
Capital Expenditures	-0	-0.01	-0.01	-0.32	-0.06
Purchases of Intangible Assets	-67.73	-0.39	-	-	-
Investing Cash Flow	-69.59	-0.4	-0.01	-0.32	-0.06
Long-Term Debt Issued	191.85	0.05	0.86	0.15	-0.05
Long-Term Debt Repaid	-0.07	-0.66	-0.06	-	-
Net Long-Term Debt Issued (Repaid)	191.78	-0.61	0.8	0.15	-0.05
Issuance of Common Stock	-4.61	5.86	-	0.4	0
Repurchase of Common Stock	-0.68	-0.02	-	-	-
Net Common Stock Issued (Repurchased)	-5.28	5.84	-	0.4	0
Financing Cash Flow	724.08	5.22	0.8	0.55	-0.05
Net Cash Flow	20.54	1.75	0.34	0.09	0.01
Free Cash Flow	-16.85	-3.09	-0.46	-0.46	0.06
FCF Margin	-850.66%	-113.51%	-12.31%	-12.09%	2.31%
Free Cash Flow Per Share	-0.30	-0.57	-0.10	-0.28	-
Levered Free Cash Flow	97.17	-4.29	-0.49	-2.55	0.01
Unlevered Free Cash Flow	-18.98	-3.4	-1.3	-2.85	-0.03

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q