SOLAI Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2021	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-34.48	11.92	-28.71	-74.37	-32.1
Depreciation & Amortization	18.04	13.22	12.57	21.55	7.75
Stock-Based Compensation	0.85	1.21	1.03	6.45	8.05
Other Adjustments	9.84	-21.42	4.96	44.45	4.31
Change in Receivables	-0.92	1.28	-2.59	1.68	-
Changes in Accounts Payable	0.54	-1.52	0.63	-7.7	-
Changes in Accrued Expenses	-0.52	-10.79	23.01	-4.24	2.97
Changes in Income Taxes Payable	0.01	-0.01	0	-0.45	-
Changes in Other Operating Activities	-20.3	-26.63	-39.3	-21.63	-0.78
Operating Cash Flow	-26.93	-32.74	-28.41	-34.27	-9.81
Capital Expenditures	-0.22	-1.18	-1.43	-56.6	-0.23
Sale of Property, Plant & Equipment	0.01	0.24	0.02	5.7	0.02
Purchases of Investments	-9.48	-2.26	-14.24	-1	-12.26
Proceeds from Sale of Investments	25.61	33.79	41.81	11.14	16.05
Payments for Business Acquisitions	-	-	-	-25.29	-2.12
Proceeds from Business Divestments	-	-0.33	-	-1.39	-
Other Investing Activities	-0.02	-1.41	-	-7.97	1.86
Investing Cash Flow	15.91	28.85	26.16	-75.41	3.33
Short-Term Debt Issued	-	-	-	46.74	-
Short-Term Debt Repaid	-	-	-	-27.73	-
Net Short-Term Debt Issued (Repaid)	-	-	-	19.01	-
Issuance of Common Stock	10.63	2.37	-	58.66	0
Net Common Stock Issued (Repurchased)	10.63	2.37	-	58.66	0
Issuance of Preferred Stock	0.07	-	-	-	-
Net Preferred Stock Issued (Repurchased)	0.07	-	-	-	-
Financing Cash Flow	10.69	2.37	-	77.67	0
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.07	0.06	-0.05	1.92	1.82
Net Cash Flow	-0.39	-1.47	-2.3	-30.09	-4.65
Free Cash Flow	-27.15	-33.92	-29.84	-90.87	-10.03
FCF Margin	-118.04%	-103.03%	-69.24%	-169.00%	-462.94%
Free Cash Flow Per Share	-1.57	-2.89	-2.71	-14.60	-2.33
Levered Free Cash Flow	-36.33	-14.84	-33.24	-112.46	-22.7
Unlevered Free Cash Flow	-37.15	-34.92	-29.72	-112.99	-7.25