Upland Software, Inc. (UPLD)

Exscientia 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-44.04	-112.73	-179.87	-68.41	-58.21	-51.22
Depreciation & Amortization	45.2	54.99	71.99	56.15	52.93	47.16
Other Amortization	10.73	12.15	13.17	12.2	8.95	4.68
Loss (Gain) From Sale of Assets	23.94	0.02	0.05	0.08	-	0.64
Asset Writedown & Restructuring Costs	2.47	87.23	128.76	12.5	-	-
Stock-Based Compensation	12.36	15.27	22.87	41.6	53.87	41.69
Other Operating Activities	-15.79	-16.64	-7.72	-4.91	-13.42	-5.37
Change in Accounts Receivable	2.57	-0.33	8.92	9.69	-1.67	10.36
Change in Accounts Payable	-3.04	1.34	-6.9	-7.18	10.87	-3.08
Change in Unearned Revenue	-3.56	-6.49	-5.52	-4.99	5.58	6.83
Change in Other Net Operating Assets	-5.61	-10.57	4.21	-16.75	-17.16	-16.07
Operating Cash Flow	25.24	24.24	49.94	29.98	41.74	35.62
Operating Cash Flow Growth	-33.02%	-51.47%	66.59%	-28.17%	17.18%	194.97%
Capital Expenditures	-1.48	-0.88	-1.22	-0.87	-1.12	-1.11
Cash Acquisitions	-	-	-	-62.36	-92.42	-67.66
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.2
Investing Cash Flow	7.58	-0.88	-1.22	-63.22	-93.53	-68.97
Long-Term Debt Repaid	-	-188.4	-40.4	-5.4	-5.41	-5.49
Net Debt Issued (Repaid)	-221.28	-188.4	-40.4	-5.4	-5.41	-5.49
Issuance of Common Stock	-	-	0.01	0.19	0.27	130.54
Repurchase of Common Stock	-2.71	-13.55	-15.15	-1.58	-0.98	-2.14
Other Financing Activities	-0.29	-0.36	-5.84	-9.51	-2.06	-15.01
Financing Cash Flow	-224.27	-202.31	-61.38	94.15	-8.18	107.9
Foreign Exchange Rate Adjustments	0.71	-0.56	0.57	-1.41	-0.9	0.46
Net Cash Flow	-190.74	-179.51	-12.09	59.5	-60.87	75.01
Free Cash Flow	23.76	23.36	48.72	29.11	40.62	34.51
Free Cash Flow Growth	-34.93%	-52.06%	67.36%	-28.33%	17.73%	212.67%
Free Cash Flow Margin	9.44%	8.50%	16.36%	9.18%	13.45%	11.83%
Free Cash Flow Per Share	0.85	0.84	1.52	0.92	1.34	1.30
Cash Interest Paid	19.38	28.9	32.14	29.12	29.43	29.92
Cash Income Tax Paid	4	2.02	7.11	3.88	2.85	3.19
Levered Free Cash Flow	48.4	59.31	64.29	83.34	118.87	62.2
Unlevered Free Cash Flow	51.84	64.9	75.97	101.55	138.64	81.91
Change in Net Working Capital	16.47	7.22	10.78	3.67	-28.47	12.36

Updated May 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q