Perfect 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	7.11	5.74	4.29	5.53	-161.45	-156.44
Depreciation & Amortization	1.01	1.02	0.8	0.71	0.77	0.65
Stock-Based Compensation	0.8	1.41	2.77	3.21	2.18	1.78
Other Adjustments	-0.89	0.45	1.59	-1.68	158.74	150.74
Change in Receivables	2.1	0.48	-2.3	0.76	-1.48	-1.04
Changes in Inventories	-	-	0.02	0.01	0.04	-
Changes in Accrued Expenses	0.16	1.1	1.36	1.04	0.77	1.64
Changes in Income Taxes Payable	-1.41	-1.07	-0.41	-0.5	-0.34	-0.66
Changes in Unearned Revenue	-1.18	4.57	1.95	2.37	4.78	4.11
Changes in Other Operating Activities	0.43	-0.38	2.94	2.12	-7.3	0.76
Operating Cash Flow	10.53	13.31	13	13.58	-3.31	1.55
Operating Cash Flow Growth	-31.96%	2.32%	-4.23%	-	-	-29.41%
Capital Expenditures	-0.36	-0.43	-0.39	-0.29	-0.17	-0.15
Sale of Property, Plant & Equipment	0	0	-	-	-	-
Purchases of Intangible Assets	-	-	-0.01	-0.03	-0.09	-0.03
Purchases of Investments	-94.14	-88.86	-83.35	-196.1	-30	-
Proceeds from Sale of Investments	85.11	81.24	74.87	195.8	-	-
Cash Acquisitions	-	-5.98	-	-	-	-
Other Investing Activities	0.05	-0.04	-0.01	-0.02	-	-0.03
Investing Cash Flow	-9.34	-14.06	-8.88	-0.64	-30.26	-0.21
Long-Term Debt Repaid	-0.53	-0.56	-0.53	-0.44	-0.46	-0.39
Net Long-Term Debt Issued (Repaid)	-0.53	-0.56	-0.53	-0.44	-0.46	-0.39
Issuance of Common Stock	-	-	-	-	118.49	0.33
Repurchase of Common Stock	-	-	-	-51.06	-	-
Net Common Stock Issued (Repurchased)	-	-	-	-51.06	118.49	0.33
Financing Cash Flow	-0.53	-0.56	-0.53	-51.5	118.03	-0.06
Foreign Exchange Rate Adjustments	-0.38	0.18	-0.35	-0.19	-2.3	0.16
Net Cash Flow	0.28	-1.15	3.25	-38.75	82.16	1.44
Free Cash Flow	10.17	12.88	12.61	13.29	-3.47	1.39
Free Cash Flow Growth	-32.96%	2.13%	-5.10%	-	-	-29.53%
FCF Margin	14.31%	18.63%	20.95%	24.84%	-7.34%	3.42%
Free Cash Flow Per Share	0.12	0.13	0.12	0.11	-0.05	0.03
Levered Free Cash Flow	3.9	8.89	10.76	10.44	-163.65	-150.91
Unlevered Free Cash Flow	1.28	3.41	2.58	-0.08	-72.65	1.29

SEC Filings: 10-K · 10-Q