Satellogic Inc. (SATL)

Satellogic Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-106.17	-116.27	-61.02	-36.64	-96.31	-21.53
Depreciation & Amortization	9.17	12.66	17.26	14.33	10.73	3.03
Other Amortization	-	2.4	-	-	-	-
Loss (Gain) From Sale of Assets	5.25	4.38	-	-	-	0.37
Stock-Based Compensation	3.39	2.34	6.3	8.37	10.88	1.73
Provision & Write-off of Bad Debts	-0.1	0.02	1.13	1.74	1.79	-
Other Operating Activities	63.09	56.04	-12.8	-46.73	26.06	-1.6
Change in Accounts Receivable	-0.84	-1.13	-0.39	-1.93	-4.69	-0.22
Change in Accounts Payable	0.74	-2.36	1.53	-3.2	1.42	6.47
Change in Unearned Revenue	4.16	2.53	0.6	1.01	0.48	0.46
Change in Other Net Operating Assets	0.26	3.51	-2.18	-5.4	21.19	0.11
Operating Cash Flow	-21.07	-35.89	-49.57	-68.46	-28.44	-11.17
Capital Expenditures	-4.73	-5.04	-14.89	-27.25	-11.23	-15.79
Investment in Securities	-	-	-	-3.65	-	-
Other Investing Activities	-0.01	0.01	0.45	0.05	0	0.01
Investing Cash Flow	-4.74	-5.03	-14.44	-30.85	-11.23	-15.77
Long-Term Debt Issued	-	30	-	-	-	-
Net Debt Issued (Repaid)	-	30	-	-	-	-
Issuance of Common Stock	28.73	0.91	0.38	172.94	0.79	0.8
Repurchase of Common Stock	-1.24	-0.66	-0.46	-8.6	-	-
Other Financing Activities	9.6	7.2	-	-	7.51	17.35
Financing Cash Flow	37.09	37.46	-0.08	164.34	28.64	18.15
Foreign Exchange Rate Adjustments	0.34	2.55	10.9	4.24	2.3	1.51
Net Cash Flow	11.62	-0.92	-53.19	69.26	-8.73	-7.29
Free Cash Flow	-25.8	-40.93	-64.46	-95.71	-39.67	-26.96
Free Cash Flow Margin	-175.70%	-318.01%	-639.83%	-1592.05%	-934.12%	-
Free Cash Flow Per Share	-0.26	-0.45	-0.72	-1.14	-2.38	-1.68
Cash Interest Paid	3.32	1.6	0.03	3.52	49.28	27.29
Cash Income Tax Paid	1.16	2.8	1.67	0.76	0.1	0.06
Levered Free Cash Flow	-	-7.61	-41.75	-202.6	136.81	-22.55
Unlevered Free Cash Flow	-	-9.96	-41.72	-201.54	142.87	-22.52
Change in Working Capital	4.32	2.56	-0.43	-9.53	18.4	6.82

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q