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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-79.44	-58.3	-27.7	-214.03	-12.78	-1.21
Depreciation & Amortization	15.87	15.64	13.38	28.21	3.7	0.08
Stock-Based Compensation	3.7	5.31	4.31	3.85	2.05	0.04
Other Adjustments	22.43	37.22	4.76	68.69	2.09	-0.25
Change in Receivables	-2.76	-0.51	-2.62	0.21	-0.47	-0.03
Changes in Accounts Payable	-1.44	0.74	-0.86	0.55	2.77	0.16
Changes in Accrued Expenses	8.54	4.77	3.89	-0.37	2.2	0.17
Changes in Income Taxes Payable	-	-	-	-	-	0
Changes in Unearned Revenue	-1	-	-0.45	0.14	0.32	-
Changes in Other Operating Activities	0.85	-9.95	2.31	-0.39	-1.62	-0.19
Operating Cash Flow	-4.68	-5.07	-2.99	-5.75	5.55	1.9
Operating Cash Flow Growth	-	-	-	-	192.06%	557.78%
Capital Expenditures	-22.46	-9.16	-12.71	-63.68	-45.79	-0.81
Sale of Property, Plant & Equipment	-	0.22	2.29	2.61	-	-
Purchases of Intangible Assets	-0.1	-0.1	-0.06	-0.08	-1.57	-
Purchases of Investments	-	-	-	-	-	-0.75
Other Investing Activities	-1.05	-4.12	0.15	15.53	-9.95	-0.31
Investing Cash Flow	-23.6	-13.16	-10.33	-54.71	-57.27	-1.83
Short-Term Debt Issued	-	-	-	-	1	-
Net Short-Term Debt Issued (Repaid)	-	-	-	-	1	-
Long-Term Debt Issued	5.89	14.47	3.1	30.54	15	-
Long-Term Debt Repaid	-2.82	-2.68	-1.41	-4.49	-	-
Net Long-Term Debt Issued (Repaid)	3.07	11.8	1.69	26.05	15	-
Issuance of Common Stock	54.11	2.33	0.82	3.79	21.94	0.08
Net Common Stock Issued (Repurchased)	54.11	2.33	0.82	3.79	21.94	0.08
Issuance of Preferred Stock	-	-	-	16.66	27.97	-
Net Preferred Stock Issued (Repurchased)	-	-	-	16.66	27.97	-
Preferred Share Dividends Paid	-	-	-	-3.85	-0.63	-
Other Financing Activities	38.72	4.19	19.35	0.29	-5.89	-
Financing Cash Flow	1.27	18.32	21.86	42.94	59.38	0.08
Net Cash Flow	-27.39	0.09	8.55	-17.52	7.67	0.15
Free Cash Flow	-27.77	-14.23	-15.69	-69.43	-40.24	1.1
Free Cash Flow Growth	-	-	-	-	-	432.04%
FCF Margin	-96.48%	-37.42%	-74.49%	-243.22%	-280.52%	184.20%
Free Cash Flow Per Share	-1.68	-2.27	-11.94	-115.86	-84.96	2.86
Levered Free Cash Flow	-75.48	-49.5	-21.95	-108.21	-27.69	4.53
Unlevered Free Cash Flow	-54.77	-43.54	-13.93	-120.33	-42.91	-2.22

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q