SMX (Security Matters) Public Limited Company (SMX)

SMX (Security Matters) Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-174.59	-35.4	-20.91	-6.18	-4.94
Depreciation & Amortization	3.45	2.27	0.23	0.29	0.32
Stock-Based Compensation	122.02	3.66	3.27	0.31	0.48
Other Adjustments	32.19	19.04	0.15	0.95	0.24
Change in Receivables	1.24	0.14	2.94	-2.94	-0.46
Changes in Accounts Payable	-0.86	-2.78	2.07	2.22	0.4
Changes in Accrued Expenses	-0.44	1.76	-0.24	0.11	0.06
Changes in Other Operating Activities	-	-	0.02	0.02	-0
Operating Cash Flow	-17	-11.31	-12.48	-5.22	-3.91
Capital Expenditures	-	-0.02	-0.06	-0.15	-0.3
Purchases of Intangible Assets	-	-0.17	-0.98	-0.98	-1.47
Investing Cash Flow	-	-0.19	-1.04	-1.13	-1.77
Short-Term Debt Issued	-	1	-	-	-
Short-Term Debt Repaid	-0.5	-	-	-	-
Net Short-Term Debt Issued (Repaid)	-0.5	1	-	-	-
Long-Term Debt Issued	31.23	3.3	3.16	3.89	0.03
Long-Term Debt Repaid	-0.93	-0.46	2.65	-0.17	-0.1
Net Long-Term Debt Issued (Repaid)	30.3	2.85	5.81	3.72	-0.07
Issuance of Common Stock	-	9.34	6.19	0.18	6.29
Net Common Stock Issued (Repurchased)	-	9.34	6.19	0.18	6.29
Other Financing Activities	-0.05	-0.08	-0.04	-0.06	-0.1
Financing Cash Flow	29.75	13.11	11.95	3.85	6.12
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-2.89	0.57	0.33	-0.27	-0.62
Net Cash Flow	12.74	1.61	-1.56	-2.5	0.45
Free Cash Flow	-17	-11.34	-12.54	-5.38	-4.21
Free Cash Flow Per Share	-1643.80	-22670000.00	-2432060000.00	-3742420000.00	-3298270000.00
Levered Free Cash Flow	-137.23	-26.01	-13.09	0.02	-4.53
Unlevered Free Cash Flow	-144.14	-26.63	-34.72	-2.7	-4.5

Updated Mar 20, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q