Navitas Semiconductor Corporation (NVTS)

Navitas Semiconductor Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-97.75	-84.6	-145.43	73.91	-152.69	-19.04
Depreciation & Amortization	21.94	21.89	20.98	7.84	0.76	0.51
Other Amortization	-	-	-	0.02	0.01	0.01
Loss (Gain) From Sale of Assets	0.15	0.15	-	-	-	-
Asset Writedown & Restructuring Costs	2.01	2.01	-	-	-	-
Loss (Gain) From Sale of Investments	-3.91	-3.91	-	-	-	-
Stock-Based Compensation	36.46	43.03	54.03	63.29	41.4	1.03
Provision & Write-off of Bad Debts	8.04	7.69	-	-	-	-
Other Operating Activities	-25.3	-43.24	31.85	-192.24	83.63	0.06
Change in Accounts Receivable	1.74	4.19	-16.73	1.25	-4.11	-3.45
Change in Inventory	16.18	6.76	-3.17	-4.75	-8.57	-2.71
Change in Accounts Payable	-4	-2.8	13.68	7.14	0.36	3.55
Change in Unearned Revenue	-	-	-	0.46	0.03	-0.29
Change in Other Net Operating Assets	-8.41	-10	3.42	-1.42	-2.52	-0.29
Operating Cash Flow	-52.57	-58.82	-41.38	-44.5	-41.7	-20.63
Capital Expenditures	-3.91	-6.77	-4.78	-4.64	-2.75	-0.22
Cash Acquisitions	-	-	-	-96.36	-	-
Investment in Securities	-	-2.5	-1	-6.7	-0.72	-
Other Investing Activities	-	-	-	0.1	0.01	0.01
Investing Cash Flow	-3.91	-9.27	-5.78	-107.61	-3.47	-0.22
Long-Term Debt Issued	-	-	-	-	2	6
Long-Term Debt Repaid	-	-	-	-6.93	-1.07	-4.8
Net Debt Issued (Repaid)	-	-	-	-6.93	0.93	1.2
Issuance of Common Stock	2.42	3.5	90.15	1.71	0.52	0.03
Repurchase of Common Stock	-	-	-	-0.55	-	-
Other Financing Activities	-	-	-0.48	-0.04	273.1	-0.73
Financing Cash Flow	2.42	3.5	89.66	-5.81	274.55	53.59
Foreign Exchange Rate Adjustments	-	-	-	-	-	0
Net Cash Flow	-54.07	-64.6	42.5	-157.92	229.38	32.75
Free Cash Flow	-56.49	-65.59	-46.16	-49.14	-44.45	-20.85
Free Cash Flow Margin	-76.19%	-78.74%	-58.10%	-129.51%	-187.26%	-175.95%
Free Cash Flow Per Share	-0.31	-0.36	-0.27	-0.34	-1.14	-1.28
Cash Interest Paid	-	-	-	0.29	0.27	0.22
Cash Income Tax Paid	0.33	0.3	0.16	0.19	0.03	0
Levered Free Cash Flow	29.37	16.1	47.88	56.24	24.87	-12.93
Unlevered Free Cash Flow	29.48	16.19	47.88	56.22	25.02	-12.79
Change in Net Working Capital	-5.65	6.48	-5.09	-2.83	12.88	2.35

Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q