Neostellar Capital 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	124.22	48.81	-38.12	5.07	-132.18	147.07
Other Amortization	0.46	0.48	0.54	0.32	0.43	0.09
Loss (Gain) From Sale of Investments	-160.68	-65.34	23.99	-18.51	117.47	-157
Stock-Based Compensation	11.94	0.57	1.74	2.45	2.02	1.31
Other Operating Activities	-1.37	49.21	14.52	12.86	-99.58	327.75
Change in Accounts Receivable	-0.03	0.64	-0.62	0.01	-0.06	0.08
Change in Accounts Payable	-0.17	-0.14	0.42	-0.36	-0.17	-134.14
Change in Income Taxes	-	-	-	-	-	-0.04
Change in Other Net Operating Assets	0.08	0.09	-0.1	0.55	1.51	-1.48
Operating Cash Flow	-25.55	34.32	2.37	2.38	-110.56	183.65
Operating Cash Flow Growth	-	1348.30%	-0.56%	-	-	-
Long-Term Debt Issued	-	5	30	-	-	75
Total Debt Issued	-	5	30	-	-	75
Long-Term Debt Repaid	-	-	-	-	-	-0.29
Total Debt Repaid	-	-	-	-	-	-0.29
Net Debt Issued (Repaid)	-	5	30	-	-	74.71
Issuance of Common Stock	10.62	10.62	-	-	0.23	0.08
Repurchase of Common Stock	-9.72	-8.77	-39.48	-14.18	-21.45	-0
Common Dividends Paid	-12.25	-11.96	-0.14	-0.14	-26.54	-103.46
Other Financing Activities	-0.05	-0.17	-0.89	-	-0	-2.34
Financing Cash Flow	-11.4	-5.28	-10.51	-14.32	-47.76	-31.01
Net Cash Flow	-36.95	29.04	-8.14	-11.94	-158.32	152.64
Levered Free Cash Flow	-21.71	-7.82	-5.99	-4.82	-28.51	-121.37
Unlevered Free Cash Flow	-19.11	-5.13	-3.5	-2.11	-25.91	-121.03
Cash Interest Paid	4.64	4.64	4.36	4.5	4.66	0.79
Cash Income Tax Paid	-	-0.19	0.09	0.53	0.08	0.04
Change in Working Capital	-0.11	0.59	-0.3	0.2	1.29	-135.57

SEC Filings: 10-K · 10-Q