Skip to main content
logo
Rubico Inc. (RUBI)
NASDAQ: RUBI · Real-Time Price · USD
1.070
-0.050 (-4.46%)
At close: Sep 30, 2026, 4:00 PM EDT
1.080
+0.010 (0.93%)
Pre-market: Oct 1, 2026, 7:45 AM EDT

Rubico Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
-2.422.655.946.6310.663.48
Depreciation & Amortization
6.274.184.184.484.481.43
Other Amortization
1.411.410.20.710.180.06
Other Operating Activities
3.613.15----
Change in Accounts Receivable
-0.8-0.8-0.230.01-0.01-
Change in Inventory
-0.02-0.020.03-0.030.01-0.08
Change in Accounts Payable
1.731.730.75-0.180.070.11
Change in Unearned Revenue
0.120.12-0.110.3-1.05
Change in Other Net Operating Assets
-1.09-1.09-0.26-0.120.140.05
Operating Cash Flow
8.8111.3310.511.815.546.11
Operating Cash Flow Growth
-20.57%7.94%-11.06%-24.02%154.48%-

Investing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Capital Expenditures
-12.7----0.09-50.63
Cash Acquisitions
-19.93-19.93----
Investing Cash Flow
-32.64-19.93---0.09-50.63

Financing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Short-Term Debt Issued
-----10.67
Long-Term Debt Issued
-104.5-82-38
Total Debt Issued
110.26104.5-82-48.67
Long-Term Debt Repaid
--99.23-4.4-66.18-5.46-1.5
Net Debt Issued (Repaid)
10.985.27-4.415.82-5.4647.17
Issuance of Common Stock
46.1613.66----
Other Financing Activities
-23.09-7.63-7.73-27.27-10.47-0.49
Financing Cash Flow
33.8711.3-12.13-11.44-15.9346.67

Net Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Cash Flow
10.042.7-1.630.36-0.482.15

Free Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Free Cash Flow
-3.911.3310.511.815.45-44.52
Free Cash Flow Growth
-7.94%-11.06%-23.60%--
Free Cash Flow Margin
-18.36%48.17%43.37%48.22%62.34%-570.15%
Levered Free Cash Flow
-2.999.278.0610.51-10.83-
Unlevered Free Cash Flow
-0.6511.9911.8813.44-8.96-

Additional Metrics

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Jun '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Cash Interest Paid
4.465.026.155.332.970.7
Change in Working Capital
-0.05-0.050.18-0.020.221.14