Ondas Inc. (ONDS)

Ondas Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	242.01	-133.38	-38.01	-44.84	-73.24	-15.02
Depreciation & Amortization	11.8	6.75	4.82	4.99	4.02	1.51
Stock-Based Compensation	34.1	16.02	1.27	1.05	5.86	3.25
Other Adjustments	-387.31	84.24	4.29	9.75	24.19	-0.04
Change in Receivables	-15.02	-13.6	-2.89	-4.26	1.11	-1.15
Changes in Inventories	-6.04	-4.84	-5.47	1.48	-0.99	-0.13
Changes in Accounts Payable	2.05	4.46	1.16	1.24	0.55	-0.09
Changes in Accrued Expenses	18.77	22.1	1.15	-0.49	1.97	-1.59
Changes in Unearned Revenue	-4.79	0.18	0.16	-1.39	-0.45	0.31
Changes in Other Operating Activities	-60.42	-20.68	0.06	-1.55	-0.98	-3.95
Operating Cash Flow	-83.39	-38.75	-33.47	-34.02	-37.96	-16.9
Capital Expenditures	-3.2	-2.03	-1.64	-0.21	-2.88	-0.92
Sale of Property, Plant & Equipment	0.11	-	0	0.05	-	-
Purchases of Intangible Assets	-0.15	-0.11	-0.1	-0.07	-0.05	-0.1
Purchases of Investments	-492.24	-51.02	-	-	-1	-0.5
Proceeds from Sale of Investments	23.15	-	-	-	-	-
Payments for Business Acquisitions	-232.09	-206.98	-	0.77	-1	-6.52
Other Investing Activities	-7.01	-	-	-	-2	-2.17
Investing Cash Flow	-734.1	-260.13	-1.73	0.54	-6.93	-10.21
Long-Term Debt Issued	-	1.16	38.42	9.31	27.7	-
Long-Term Debt Repaid	-0.31	-0.03	-	-5.5	-	-7.12
Net Long-Term Debt Issued (Repaid)	-0.31	1.13	38.42	3.81	27.7	-7.12
Issuance of Common Stock	1,829	860.35	7.36	14.73	6.16	48.98
Net Common Stock Issued (Repurchased)	1,829	860.35	7.36	14.73	6.16	48.98
Other Financing Activities	-0.71	1.17	4.4	0.18	-	-
Financing Cash Flow	1,829	862.65	50.18	18.73	33.86	41.86
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.28	0.59	-	-	-	-
Net Cash Flow	1,011	563.78	14.98	-14.75	-11.04	14.75
Free Cash Flow	-86.58	-40.78	-35.11	-34.23	-40.84	-17.82
FCF Margin	-89.62%	-80.38%	-488.04%	-218.15%	-1921.33%	-613.02%
Free Cash Flow Per Share	-0.29	-0.18	-0.50	-0.65	-0.97	-0.52
Levered Free Cash Flow	197.71	-130.11	-3.76	-38.47	-44.3	-27
Unlevered Free Cash Flow	-132.37	-52.66	-34.37	-35.65	-68.19	-25.75

Updated May 15, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q