Soluna Holdings, Inc. (SLNH)

Soluna Holdings 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-65.64	-63.33	-29.2	-98.72	-5.26	1.95
Depreciation & Amortization	15.68	15.77	13.62	28.42	3.87	0.17
Other Amortization	2.51	2.36	0.75	6.54	1.88	-
Loss (Gain) From Sale of Assets	0.03	0.03	0.4	4.09	-	-
Asset Writedown & Restructuring Costs	-	0.13	0.58	47.37	-	-
Loss (Gain) From Sale of Investments	-	-	-	0.75	-	-
Stock-Based Compensation	6.5	5.31	4.31	3.85	2.05	0.04
Provision & Write-off of Bad Debts	0.76	0.76	-	-	-	-
Other Operating Activities	32.92	38.84	4.3	1.44	-1.09	-3.49
Change in Accounts Receivable	1.3	-0.51	-2.62	0.21	-0.47	-0.03
Change in Accounts Payable	0.79	0.74	-0.86	0.55	2.77	0.16
Change in Unearned Revenue	-0.67	-	-0.45	0.14	0.32	-
Change in Income Taxes	-	-	-	-	-	0
Change in Other Net Operating Assets	-3.28	-5.18	6.2	-0.76	0.58	-0.01
Operating Cash Flow	-9.1	-5.07	-2.99	-5.75	5.55	1.9
Operating Cash Flow Growth	-	-	-	-	192.06%	557.78%
Capital Expenditures	-16.56	-13.28	-12.71	-63.68	-45.79	-1.08
Sale of Property, Plant & Equipment	0.14	0.22	2.29	2.61	-	-
Sale (Purchase) of Intangibles	-0.11	-0.1	-0.06	-0.08	-1.57	-
Investment in Securities	-	-	-	-	-	-0.75
Other Investing Activities	0.56	-	0.15	15.53	-9.95	-0.03
Investing Cash Flow	-15.98	-13.16	-10.33	-45.63	-57.31	-1.86
Short-Term Debt Issued	-	14.47	3.1	30.54	16	-
Total Debt Issued	19.47	14.47	3.1	30.54	16	-
Short-Term Debt Repaid	-	-	-0.35	-4.49	-	-
Long-Term Debt Repaid	-	-2.68	-1.06	-	-	-
Total Debt Repaid	-4.04	-2.68	-1.41	-4.49	-	-
Net Debt Issued (Repaid)	15.43	11.8	1.69	26.05	16	-
Issuance of Common Stock	2.03	2.33	0.82	3.79	21.94	0.08
Preferred Dividends Paid	-	-	-	-3.85	-0.63	-
Dividends Paid	-	-	-	-3.85	-0.63	-
Other Financing Activities	10.66	4.19	19.35	0.29	-5.89	-
Financing Cash Flow	28.13	18.32	21.86	42.94	59.38	0.08
Net Cash Flow	3.05	0.09	8.55	-8.44	7.63	0.12
Free Cash Flow	-25.66	-18.35	-15.69	-69.43	-40.24	0.82
Free Cash Flow Growth	-	-	-	-	-	296.60%
Free Cash Flow Margin	-81.69%	-48.25%	-74.49%	-243.22%	-280.52%	137.31%
Free Cash Flow Per Share	-3.00	-2.92	-11.95	-115.86	-84.96	2.13
Cash Interest Paid	0.36	0.53	0.83	-	-	-
Levered Free Cash Flow	-8.49	5.88	-11.49	-41.66	-50.34	-1.8
Unlevered Free Cash Flow	-9.16	5.1	-10.52	-42.97	-51.04	-1.8
Change in Net Working Capital	-19.78	-27.02	3.4	-11.44	6.7	-0.11

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q