RenX Enterprises 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
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-35.11	-31.91	-17.82	-4.2	-2.44
Depreciation & Amortization	2.47	1.69	0	0	-
Provision for Credit Losses	1.51	3.84	-	-	-
Stock-Based Compensation	0.09	0.18	2.17	-	-
Other Adjustments	8.14	1.04	2.62	1.17	0.03
Changes in Accrued Interest and Accounts Receivable	-0.33	0.27	-	-	-
Changes in Accounts Payable	2.05	1.6	0.69	0.35	0.13
Changes in Other Operating Activities	1.21	0.06	0.87	-1.87	-0.03
Operating Cash Flow	-8.73	-7.27	-2.56	-4.55	-2.32
Payments for Business Acquisitions	0.15	0.31	-0.15	-	-
Capital Expenditures	-4.16	-3.62	-0	-0	-1.19
Purchases of Intangible Assets	0	-0.01	-0.29	-0.02	-
Sale of Property, Plant & Equipment	0.03	-	0.4	-	-
Other Investing Activities	-0.02	-0.21	0.29	-0.06	-0.21
Investing Cash Flow	-4.05	-3.53	0.24	-0.08	-1.4
Short-Term Debt Issued	-	11.29	6.59	-	-
Short-Term Debt Repaid	-	-8.88	-1.55	-2.5	-
Net Short-Term Debt Issued (Repaid)	-	2.41	5.04	-2.5	-
Long-Term Debt Issued	8.85	-	-	6.62	0.65
Long-Term Debt Repaid	-3.34	-	-	-	-
Net Long-Term Debt Issued (Repaid)	5.5	-	-	6.62	0.65
Issuance of Common Stock	8.68	8.86	0.76	0.96	3.07
Net Common Stock Issued (Repurchased)	8.68	8.86	0.76	0.96	3.07
Other Financing Activities	-4.33	-1.05	-2.53	-0.44	-
Financing Cash Flow	12.93	10.21	3.27	4.63	3.71
Net Cash Flow	0.74	-0.58	0.95	0	0
Free Cash Flow	-12.89	-10.89	-2.57	-4.55	-3.51
FCF Margin	-68.37%	-109.91%	132.70%	386.73%	1144.55%
Free Cash Flow Per Share	-18.79	-46.70	-56.39	-591.35	-1335930.00
Levered Free Cash Flow	-16.36	-13.55	-2.32	-1.61	-2.89
Unlevered Free Cash Flow	1.24	0	1.55	-1.53	-1.09