SEG 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	FY 2021
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	Dec '21 Dec 31, 2021
Net Income	-127.56	-115.34	-152.63	-838.07	-111.28	-80.87
Depreciation & Amortization	44.21	32.19	34.79	48.43	47.36	41.61
Stock-Based Compensation	14.22	15.08	3.34	1.5	0.87	0.48
Other Adjustments	8.14	12.95	48.13	753.47	39.77	0.54
Change in Receivables	3.93	0.48	5.2	-5.29	0.67	-2.64
Changes in Accounts Payable	-3.77	2.84	8.84	1.6	-6.19	7.21
Changes in Other Operating Activities	10.23	2.15	-0.36	-12.43	-0.75	-2.15
Operating Cash Flow	-39.53	-49.66	-52.7	-50.78	-29.55	-35.81
Capital Expenditures	-20.39	-30.76	-69.25	-62.79	-97.92	-101.97
Sale of Property, Plant & Equipment	137.42	-	-	-	-	-
Other Investing Activities	3.62	6.94	-33.64	-45.51	-100.11	-1.16
Investing Cash Flow	120.64	-23.82	-102.88	-108.3	-198.03	-103.14
Long-Term Debt Issued	-	-	-	115	-	-
Long-Term Debt Repaid	-63.3	-2	-55.6	-101.81	-1.91	-1.75
Net Long-Term Debt Issued (Repaid)	-63.3	-2	-55.6	13.19	-1.91	-1.75
Issuance of Common Stock	-	-	166.79	-0.21	-	-
Net Common Stock Issued (Repurchased)	-	-	166.79	-0.21	-	-
Other Financing Activities	-0.35	-	168.4	118.26	239.32	185.92
Financing Cash Flow	-68.42	-6.97	279.58	136.21	237.41	184.18
Net Cash Flow	12.7	-80.45	124	-22.87	9.83	45.23
Free Cash Flow	-59.92	-80.42	-121.95	-113.57	-127.47	-137.79
FCF Margin	-47.15%	-61.67%	-110.63%	-98.89%	-107.08%	-166.77%
Free Cash Flow Per Share	-4.71	-6.32	-13.39	-20.57	-23.08	-
Levered Free Cash Flow	-161.97	-112.33	-234.8	-850.07	-170.7	-137.91
Unlevered Free Cash Flow	-97.68	-111.74	-128.17	-779.88	-126.32	-128

Updated May 6, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q