RideNow Group Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-52.4	-78.6	-431	-523	-9.73
Depreciation & Amortization	9	14.3	22	23	6.1
Stock-Based Compensation	2.1	4.6	12	9.4	29.22
Other Adjustments	43.8	49.2	149.2	251.5	-12.04
Change in Receivables	1.6	19.8	3.9	-4.6	-9.76
Changes in Inventories	-16.8	107.9	-31.7	-120.4	-53.23
Changes in Accounts Payable	1.7	6.2	-4.4	-6	3.01
Changes in Other Operating Activities	26.9	-24	24.5	33.9	14.24
Operating Cash Flow	15.9	99.4	-38.9	-46.7	-32.18
Operating Cash Flow Growth	-84.00%	-	-	-	-
Capital Expenditures	-5.6	-2	-13.7	-5.6	-5.65
Sale of Property, Plant & Equipment	3.1	4	-	-	-
Purchases of Intangible Assets	-0.2	-0.4	-2.1	-7	-1.87
Payments for Business Acquisitions	-	-0.7	-3.3	-69.6	-371.31
Investing Cash Flow	-2.7	0.9	-19.1	-82.2	-378.83
Short-Term Debt Issued	-	-	-	25	-
Net Short-Term Debt Issued (Repaid)	-	-	-	25	-
Long-Term Debt Issued	10	-	-	84.5	261.45
Long-Term Debt Repaid	-61.1	-36	-111.7	-51.2	-10.41
Net Long-Term Debt Issued (Repaid)	-51.1	-36	-111.7	33.3	251.04
Issuance of Common Stock	-	9.8	98.4	-	191.24
Net Common Stock Issued (Repurchased)	-	9.8	98.4	-	191.24
Other Financing Activities	-15.9	-54.4	91.5	77.9	17.19
Financing Cash Flow	-67	-80.6	78.2	136.2	459.47
Net Cash Flow	-53.8	19.7	18.4	6.6	48.46
Free Cash Flow	10.3	97.4	-52.6	-52.3	-37.82
Free Cash Flow Growth	-89.42%	-	-	-	-
FCF Margin	0.95%	8.05%	-3.85%	-3.58%	-4.09%
Free Cash Flow Per Share	0.27	2.75	-2.96	-3.30	-0.01
Levered Free Cash Flow	-88.3	-12.2	-330.5	-278.3	205.79
Unlevered Free Cash Flow	13.09	87.74	-99.37	-242.17	-179.69

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.