NWTN Inc. Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	-172.54	-265.29	-47.71	-12.39	-11.91
Depreciation & Amortization	3.54	3.18	0.75	0.02	0.04
Other Amortization	-	-	-	-	0.02
Loss (Gain) From Sale of Assets	0.04	0.09	-	-	0.04
Asset Writedown & Restructuring Costs	-	3.18	-	-	-
Loss (Gain) From Sale of Investments	15.92	-	2.97	-	-
Stock-Based Compensation	-	23.34	3.2	-	-
Provision & Write-off of Bad Debts	65.65	85.43	-	-	1.13
Other Operating Activities	60.57	50.51	3.35	-0.74	-0.74
Change in Accounts Receivable	0.85	-6.27	-	-	-
Change in Inventory	28.59	16.41	-3.15	-	0.03
Change in Accounts Payable	-24.26	-4.13	-2.46	0.25	0.12
Change in Other Net Operating Assets	55.21	-44.5	-134.97	6.76	10.6
Operating Cash Flow	33.58	-138.05	-178.01	-6.11	-0.66
Capital Expenditures	-0.16	-5.51	-1.21	-	-
Sale of Property, Plant & Equipment	0.06	-	-	-	0.27
Cash Acquisitions	-	-	-	-0.02	-
Sale (Purchase) of Intangibles	-0.02	-0.04	-0.01	-	-
Investment in Securities	-	-	-2.97	-	-
Other Investing Activities	-0.54	-15.68	4.35	-	-
Investing Cash Flow	-0.66	-21.23	-6.84	-0.02	0.27
Short-Term Debt Issued	-	-	4.86	6.15	0.22
Long-Term Debt Issued	-	-	5.05	-	-
Total Debt Issued	-	-	9.91	6.15	0.22
Short-Term Debt Repaid	-	-7.91	-8.38	-	-
Long-Term Debt Repaid	-	-4.66	-	-	-
Total Debt Repaid	-	-12.57	-8.38	-	-
Net Debt Issued (Repaid)	-	-12.57	1.53	6.15	0.22
Issuance of Common Stock	-	0.59	6.75	0.03	-
Other Financing Activities	-55	-15	384.93	-	-
Financing Cash Flow	-55	-26.98	393.21	6.18	0.22
Foreign Exchange Rate Adjustments	-0.02	-2.37	3.59	0	0
Net Cash Flow	-22.1	-188.62	211.95	0.05	-0.18
Free Cash Flow	33.42	-143.56	-179.22	-6.11	-0.66
Free Cash Flow Margin	278.59%	-384.53%	-	-	-
Free Cash Flow Per Share	0.11	-0.50	-0.73	-0.03	-0.00
Cash Interest Paid	10	0.75	0.08	-	-
Levered Free Cash Flow	-26.05	-110.48	-25.46	-169.51	-
Unlevered Free Cash Flow	-24.33	-107.65	-25.41	-168.28	-
Change in Net Working Capital	-31.92	-3.88	2.49	161.56	-

Updated Jan 5, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q