NAMS Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-198.92	-176.94	-22.63	-41.79	-5.75
Depreciation & Amortization	0.08	0.05	0.01	0.01	0
Other Amortization	-	-	-	0.16	-
Asset Writedown & Restructuring Costs	-	-	8	7.22	-
Stock-Based Compensation	30.21	24.57	4.12	1.24	-
Other Operating Activities	29.83	5.23	10.8	-0.82	0.31
Change in Accounts Payable	3.14	5.07	4.81	6.56	0.83
Change in Unearned Revenue	-6.27	-8.71	18.43	-	-
Change in Other Net Operating Assets	-12.23	9.5	-12.86	-2.09	-1.36
Operating Cash Flow	-154.16	-141.22	10.67	-29.51	-5.97
Capital Expenditures	-0.67	-0.02	-0.22	-0.02	-0.01
Investing Cash Flow	-0.67	-0.02	-0.22	-0.02	-0.01
Short-Term Debt Issued	-	-	0.75	-	11.32
Total Debt Issued	-	-	0.75	-	11.32
Net Debt Issued (Repaid)	-	-	0.75	-	11.32
Issuance of Common Stock	204.4	8.91	306.48	-	-
Other Financing Activities	-0.52	-	-5.79	-	-
Financing Cash Flow	202.9	8.91	391.91	84.7	11.32
Foreign Exchange Rate Adjustments	6.36	5.05	5.25	-4.68	0.02
Net Cash Flow	54.42	-127.28	407.6	50.49	5.36
Free Cash Flow	-154.83	-141.24	10.44	-29.54	-5.98
Free Cash Flow Margin	-460.88%	-1002.43%	10.17%	-	-
Free Cash Flow Per Share	-1.72	-1.72	0.55	-2.69	-1.20
Cash Interest Paid	-	-	0.28	-	-
Cash Income Tax Paid	0.03	0.03	-	-	-
Levered Free Cash Flow	-	-72	22.7	-15.94	-
Unlevered Free Cash Flow	-	-72	22.88	-15.84	-
Change in Net Working Capital	-	-17.76	-21.14	-4.83	-

Source: S&P Capital IQ. Standard template. Financial Sources.