System1 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
Period Ending	Sep '25 Sep 30, 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
Net Income	-66.02	-74.67	-227.22	-478.38	33	63.76
Depreciation & Amortization	75.3	75.51	75.5	69.65	8.95	10.3
Other Amortization	10.43	8.51	9.4	5.66	7.2	6.99
Loss (Gain) From Sale of Assets	-	-	3.28	-	-	-
Asset Writedown & Restructuring Costs	-	-	115.48	372.73	-	-
Stock-Based Compensation	19.3	33.71	53.09	132.03	0.41	1.19
Other Operating Activities	-16.38	-45.39	-80.08	-112.81	6.07	5.98
Change in Accounts Receivable	3.25	-6.8	20.86	15.72	-19.06	6.83
Change in Accounts Payable	14.03	0.9	-6.8	-65.48	20.76	4.23
Change in Unearned Revenue	-0.36	-0.36	15.27	9.32	0.08	0.42
Change in Other Net Operating Assets	-32.28	3.34	-34.5	-4.89	3.3	0.03
Operating Cash Flow	7.26	-5.26	-24.74	-7.29	60.71	46.55
Operating Cash Flow Growth	-	-	-	-	30.42%	42.29%
Capital Expenditures	-0.05	-0.03	-2.35	-3.55	-0.05	-0.02
Sale of Property, Plant & Equipment	-	-	-	-	-	74.54
Cash Acquisitions	-	-	-	-444.07	-	-
Divestitures	-	-	211.14	-	-	-
Sale (Purchase) of Intangibles	-6.34	-6.22	-5.61	-6.83	-6.49	-6.11
Other Investing Activities	-	-	-	-	-	-0.25
Investing Cash Flow	-6.39	-6.26	203.18	-454.45	-6.54	68.17
Short-Term Debt Issued	-	-	11.28	-	-	-
Long-Term Debt Issued	-	-	64	450	-	20
Total Debt Issued	-	-	75.28	450	-	20
Short-Term Debt Repaid	-	-	-2.7	-	-1.5	-
Long-Term Debt Repaid	-	-61.79	-141.56	-187.49	-11.64	-98.29
Total Debt Repaid	-20	-61.79	-144.26	-187.49	-13.14	-98.29
Net Debt Issued (Repaid)	-20	-61.79	-68.98	262.51	-13.14	-78.29
Issuance of Common Stock	2.25	-	-	5.03	0.23	2.26
Repurchase of Common Stock	-0.34	-2.15	-3.06	-513.68	-	-
Common Dividends Paid	-0.01	-	-	-	-14.58	-17.78
Other Financing Activities	-0.03	-0.03	-2.03	218.41	-7.1	-34.27
Financing Cash Flow	-18.12	-63.96	-74.07	-27.73	-34.59	-128.08
Foreign Exchange Rate Adjustments	-0.14	-0.03	0.01	-0.08	0.04	-0.45
Net Cash Flow	-17.38	-75.5	104.38	-489.54	19.63	-13.81
Free Cash Flow	7.22	-5.29	-27.1	-10.83	60.66	46.53
Free Cash Flow Growth	-	-	-	-	30.36%	47.59%
Free Cash Flow Margin	2.49%	-1.54%	-6.74%	-1.63%	8.81%	9.78%
Free Cash Flow Per Share	0.95	-0.76	-2.96	-1.28	29.61	22.71
Cash Interest Paid	30.68	30.68	42.88	26.93	14.74	22.23
Cash Income Tax Paid	-	-1.62	7.1	8.54	2.75	4.4
Levered Free Cash Flow	46.1	49.95	-28.33	115.83	42.47	0.47
Unlevered Free Cash Flow	60.57	65.77	-4.29	131.41	50.75	12.17
Change in Working Capital	-15.36	-2.92	-5.16	-45.33	5.08	11.52

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q