Smith Micro Software, Inc. (SMSI)
NASDAQ: SMSI · Real-Time Price · USD
0.8916
0.00 (0.00%)
Jun 20, 2025, 9:30 AM - Market open
Smith Micro Software Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -22.87 | -48.7 | -24.4 | -29.28 | -31.04 | 4.17 | Upgrade
|
| Depreciation & Amortization | 5.74 | 6.3 | 7.4 | 7.56 | 9.34 | 3.58 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -0.2 | 0.01 | 0 | -0.01 | -0.71 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 23.99 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 4.46 | 4.5 | 4.84 | 4.95 | 4.85 | 3.06 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.1 | - | - | - | 0.01 | -0.06 | Upgrade
|
| Other Operating Activities | -0.45 | -0.72 | 5.57 | -1.59 | 13.99 | 1.26 | Upgrade
|
| Change in Accounts Receivable | 0.96 | 2.19 | 2.59 | 0.09 | 7.94 | -1.27 | Upgrade
|
| Change in Accounts Payable | -1.74 | -1.93 | -2.83 | -1.12 | -16.31 | -1.91 | Upgrade
|
| Change in Unearned Revenue | - | - | - | - | - | 0.18 | Upgrade
|
| Change in Other Net Operating Assets | 0.26 | 0.27 | -0.15 | 0.14 | -1.66 | -0.39 | Upgrade
|
| Operating Cash Flow | -13.55 | -14.3 | -6.97 | -19.26 | -12.92 | 7.92 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | -20.66% | Upgrade
|
| Capital Expenditures | -0.02 | -0.02 | -0 | -0.05 | -0.83 | -1.32 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -56.87 | -13.5 | Upgrade
|
| Sale (Purchase) of Intangibles | - | 0.2 | - | - | - | 0.37 | Upgrade
|
| Investment in Securities | - | - | - | - | - | -0.23 | Upgrade
|
| Other Investing Activities | - | - | 0.14 | 0.16 | 0.19 | - | Upgrade
|
| Investing Cash Flow | -0.02 | 0.18 | 0.13 | 0.12 | -57.5 | -14.68 | Upgrade
|
| Short-Term Debt Issued | - | 1.04 | 0.98 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 16.54 | - | - | Upgrade
|
| Total Debt Issued | 0.96 | 1.04 | 0.98 | 16.54 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -1.09 | -1.04 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | - | - | -1.28 | - | - | Upgrade
|
| Total Debt Repaid | -1.1 | -1.09 | -1.04 | -1.28 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | -0.14 | -0.04 | -0.06 | 15.26 | - | - | Upgrade
|
| Issuance of Common Stock | 9.84 | 9.84 | - | 3 | 61.78 | 4.24 | Upgrade
|
| Other Financing Activities | 0.01 | 0.01 | -0.01 | -1.17 | -1.03 | - | Upgrade
|
| Financing Cash Flow | 9.71 | 9.8 | -0.06 | 17.09 | 60.74 | 4.24 | Upgrade
|
| Net Cash Flow | -3.87 | -4.32 | -6.9 | -2.05 | -9.68 | -2.51 | Upgrade
|
| Free Cash Flow | -13.57 | -14.32 | -6.98 | -19.31 | -13.75 | 6.6 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | -20.75% | Upgrade
|
| Free Cash Flow Margin | -70.04% | -69.64% | -17.08% | -39.80% | -23.53% | 12.87% | Upgrade
|
| Free Cash Flow Per Share | -0.93 | -1.16 | -0.86 | -2.79 | -2.15 | 1.24 | Upgrade
|
| Cash Income Tax Paid | - | - | 0.19 | 0.25 | 0.08 | -0.17 | Upgrade
|
| Levered Free Cash Flow | -4.55 | -4.11 | -4.42 | -6.14 | 4.99 | 8.49 | Upgrade
|
| Unlevered Free Cash Flow | -4.54 | -4.11 | -0.45 | -4.47 | 4.99 | 8.49 | Upgrade
|
| Change in Net Working Capital | 0.24 | -0.78 | 1.4 | -2.41 | -1.99 | -0.6 | Upgrade
|
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.