Vox Royalty 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	-1.55	-1.65	-0.1	0.33	-4.13	-10.23
Depreciation & Amortization	4.82	3.32	2.52	2.03	1.16	0.14
Stock-Based Compensation	1.97	2.14	1.66	1.05	1.41	4.31
Other Adjustments	1.13	0.88	2.89	-0.35	0.38	4.23
Change in Receivables	-1.47	0.59	-1.51	-1.45	0.55	-0.09
Changes in Accounts Payable	0.31	-0.2	-0.13	0.57	0.93	-0.06
Changes in Income Taxes Payable	-0.4	0.38	-0.07	0.19	0.4	-0.06
Changes in Other Operating Activities	-0.21	-0.02	-0.02	-0.22	-0.06	-0.29
Operating Cash Flow	4.68	5.46	5.27	2.05	0.77	-1.84
Operating Cash Flow Growth	-39.03%	3.57%	157.48%	166.44%	-	-
Purchases of Intangible Assets	-70.87	-3.67	-5.43	-4.65	-9.37	-4.11
Proceeds from Sale of Investments	-	-	-	1.55	-	0.41
Other Investing Activities	0.58	0.52	0.1	0.46	0.01	-0.02
Investing Cash Flow	-70.29	-3.16	-5.33	-2.64	-9.35	-3.72
Short-Term Debt Issued	-	-	-	-	-	0.1
Short-Term Debt Repaid	-	-	-	-	-	0.7
Net Short-Term Debt Issued (Repaid)	-	-	-	-	-	0.8
Long-Term Debt Issued	16.7	-	-	-	-	-
Long-Term Debt Repaid	5	-	-	-	-	-
Net Long-Term Debt Issued (Repaid)	21.7	-	-	-	-	-
Issuance of Common Stock	63.25	-	8.35	0.53	13.4	9.87
Repurchase of Common Stock	-	-	-	0.45	1.78	0.14
Net Common Stock Issued (Repurchased)	63.25	-	8.35	0.99	15.18	10.01
Common Dividends Paid	-2.46	-2.27	-2.01	-0.45	-	-
Other Financing Activities	-3.99	-0.59	-1.09	-0.03	-0.98	-0.29
Financing Cash Flow	68.5	-2.87	5.25	-0.4	10.64	8.84
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.04	-0.02	-0.02	0.1	-0.15	-0.16
Net Cash Flow	2.89	-0.56	5.19	-0.99	2.06	3.28
Free Cash Flow	4.68	5.46	5.27	2.05	0.77	-1.84
Free Cash Flow Growth	-14.28%	3.57%	157.48%	166.44%	-	-
FCF Margin	38.49%	49.41%	42.82%	24.06%	21.04%	-1461.22%
Free Cash Flow Per Share	-	-	-	0.05	0.02	-0.06
Levered Free Cash Flow	24.68	1.82	2.2	2.89	-1.72	-9.71
Unlevered Free Cash Flow	2.1	1.62	2.23	2.65	-4.6	-7.67

Updated Nov 12, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q