Redwire Corporation (RDW)

Redwire Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-226.55	-114.32	-27.26	-130.62	-61.54
Depreciation & Amortization	32.64	11.69	10.72	11.29	10.58
Other Amortization	2.28	0.86	0.61	0.49	0.3
Asset Writedown & Restructuring Costs	34.69	-	-	96.62	-
Loss (Gain) From Sale of Investments	-	-1.3	-	-	-
Loss (Gain) on Equity Investments	-	-	-0.25	-0.06	-
Stock-Based Compensation	58.99	11.33	8.66	10.79	27.11
Other Operating Activities	-27.35	52.44	1.95	-24.23	-4.3
Change in Accounts Receivable	-1.46	7.53	-11	-5.83	-11.81
Change in Inventory	-6.65	-0.73	-0.04	-0.98	-0.2
Change in Accounts Payable	-11.66	4.37	-3.28	-0	10.38
Change in Unearned Revenue	-33.98	3.21	22.74	8.27	-4.5
Change in Other Net Operating Assets	1.73	7.59	-1.61	2.61	-3.39
Operating Cash Flow	-177.33	-17.35	1.23	-31.66	-37.36
Capital Expenditures	-13.48	-6.4	-5.62	-3.63	-2.09
Cash Acquisitions	-151.79	-0.88	-	-33.23	-40.56
Sale (Purchase) of Intangibles	-9.8	-4.52	-2.71	-0.53	-0.76
Investment in Securities	-	4.6	-	-	-
Other Investing Activities	-	-	-	-	4.87
Investing Cash Flow	-175.07	-7.2	-8.33	-37.38	-38.54
Long-Term Debt Issued	191.13	53.79	36.7	22.7	53.02
Total Debt Issued	191.13	53.79	36.7	22.7	53.02
Long-Term Debt Repaid	-242.52	-9.34	-27.08	-23.71	-52.8
Total Debt Repaid	-242.52	-9.34	-27.08	-23.71	-52.8
Net Debt Issued (Repaid)	-51.39	44.45	9.62	-1.02	0.22
Issuance of Common Stock	518.37	2.67	1.24	2.96	-
Repurchase of Common Stock	-3.77	-2.62	-0.57	-0.38	-
Other Financing Activities	-1.85	-0.78	-1.23	-6.25	73.99
Financing Cash Flow	397.5	43.72	9.06	76.56	74.21
Foreign Exchange Rate Adjustments	1.02	-0.38	-0	0.27	0.14
Net Cash Flow	46.11	18.79	1.96	7.79	-1.55
Free Cash Flow	-190.81	-23.75	-4.39	-35.28	-39.45
Free Cash Flow Margin	-56.89%	-7.81%	-1.80%	-21.98%	-28.67%
Free Cash Flow Per Share	-1.60	-0.36	-0.07	-0.56	-0.88
Cash Interest Paid	-	12.16	9.08	6.87	6.02
Cash Income Tax Paid	-	0.24	-	-	-
Levered Free Cash Flow	-120.02	7.44	2.91	-8.91	3.3
Unlevered Free Cash Flow	-97.49	15.01	9	-4.26	7.03
Change in Working Capital	-52.02	21.96	6.8	4.06	-9.52

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q