Zevia PBC (ZVIA)

Zevia PBC Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-20.01	-21.49	-33.86	-87.67	-6.07
Depreciation & Amortization	1.23	1.22	0.95	0.8	0.93
Other Amortization	0.18	0.48	0.46	0.29	0.05
Loss (Gain) From Sale of Assets	0.06	0.48	0	-0	0
Stock-Based Compensation	4.96	8.28	26.88	77.72	7.87
Other Operating Activities	-2.84	-6.26	-13.14	0.56	0.51
Change in Accounts Receivable	0.32	-0.04	-2.03	-2.06	-2.07
Change in Inventory	15.93	-6.97	3.93	-10.7	-9.41
Change in Accounts Payable	-5.86	13.64	-5.85	4.4	2.37
Change in Other Net Operating Assets	5.01	-5.59	1.88	-1.15	2.55
Operating Cash Flow	-1.02	-16.27	-20.78	-17.81	-3.26
Capital Expenditures	-0.28	-1.62	-2.59	-3.14	-0.81
Sale of Property, Plant & Equipment	-	2.43	-	-	-
Investment in Securities	-	-	30	-30	-
Investing Cash Flow	-0.28	0.81	27.41	-33.14	-0.81
Short-Term Debt Issued	8	-	-	74.72	114.49
Total Debt Issued	8	-	-	74.72	114.49
Short-Term Debt Repaid	-8	-	-	-74.72	-114.49
Total Debt Repaid	-8	-	-	-74.72	-114.49
Issuance of Common Stock	-	0.03	0.12	139.7	0.34
Repurchase of Common Stock	-	-	-2.13	-49.8	-175
Other Financing Activities	-	-	-0.33	-10.77	-9.62
Financing Cash Flow	-	0.03	-2.34	79.12	15.76
Net Cash Flow	-1.3	-15.44	4.29	28.17	11.69
Free Cash Flow	-1.3	-17.9	-23.37	-20.95	-4.06
Free Cash Flow Margin	-0.84%	-10.75%	-14.32%	-15.16%	-3.69%
Free Cash Flow Per Share	-0.02	-0.00	-0.54	-0.61	-0.90
Cash Interest Paid	0.09	0.08	0.06	0.15	0.32
Cash Income Tax Paid	0.09	0.13	0.07	-	-
Levered Free Cash Flow	8.6	-8.5	-5.28	12.91	-1.94
Unlevered Free Cash Flow	8.53	-8.58	-5.34	12.95	-1.56
Change in Net Working Capital	-15.97	-1.24	1.06	7.99	6.14

Source: S&P Capital IQ. Standard template. Financial Sources.