SDCL EDGE Acquisition Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-7.41	3.87	4.82	7.05
Loss (Gain) From Sale of Investments	-2.74	-7.41	-2.69	-
Stock-Based Compensation	0.9	2.21	2.63	0.55
Other Operating Activities	-3.03	-4.47	-6.8	-8.03
Change in Accounts Payable	0.57	0	0.08	0.01
Change in Other Net Operating Assets	10.5	4.84	1.2	-0.74
Operating Cash Flow	-1.21	-0.96	-0.76	-1.16
Other Investing Activities	70.51	71.97	-	-242.34
Investing Cash Flow	70.51	71.97	-	-242.34
Short-Term Debt Issued	-	1.29	-	-
Total Debt Issued	2.08	1.29	-	0.44
Total Debt Repaid	-	-	-	-0.36
Net Debt Issued (Repaid)	2.08	1.29	-	0.08
Issuance of Common Stock	-	-	-	235.17
Repurchase of Common Stock	-72.55	-72.55	-	-
Other Financing Activities	1.46	-	-	9.88
Financing Cash Flow	-69.01	-71.26	-	245.14
Net Cash Flow	0.29	-0.25	-0.76	1.64
Free Cash Flow	-1.21	-0.96	-0.76	-1.16
Free Cash Flow Per Share	-0.06	-0.04	-0.03	-0.15
Levered Free Cash Flow	3.72	2.05	0.65	-
Unlevered Free Cash Flow	3.75	2.05	0.65	-
Change in Net Working Capital	-11.09	-4.85	-0.93	-

Source: S&P Capital IQ. Standard template. Financial Sources.