Venu Holding 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-42.13	-30.34	-10.52	-6.92
Depreciation & Amortization	5.42	3.66	1.88	1.18
Other Amortization	3.02	2.92	0	0.19
Loss (Gain) on Equity Investments	-	-	0.08	0.01
Stock-Based Compensation	15.74	12.02	1.61	0.97
Other Operating Activities	-5.32	1.82	-0.37	2.93
Change in Inventory	0.04	-0.04	-0.1	0.01
Change in Accounts Payable	18.21	4.69	0.75	1.71
Change in Unearned Revenue	-0.19	0.76	0.64	-0.15
Change in Other Net Operating Assets	-9.27	8.26	1.17	-0.63
Operating Cash Flow	-14.77	3.76	-4.88	-0.7
Capital Expenditures	-87.3	-72.48	-31.17	-8.12
Cash Acquisitions	-	0.07	-	3.06
Investment in Securities	-2.01	-	-	0.63
Investing Cash Flow	-86.67	-72.41	-31.17	-4.43
Short-Term Debt Issued	-	6.2	-	-
Long-Term Debt Issued	-	-	-	0.47
Total Debt Issued	28.76	6.2	-	0.47
Short-Term Debt Repaid	-	-0.01	-	-
Long-Term Debt Repaid	-	-0.31	-0.22	-0.11
Total Debt Repaid	-2.34	-0.32	-0.22	-0.11
Net Debt Issued (Repaid)	26.42	5.88	-0.22	0.36
Issuance of Common Stock	47.48	44.61	16.78	4.71
Repurchase of Common Stock	-	-1.5	-	-
Other Financing Activities	39.8	37.43	16.22	19.34
Financing Cash Flow	123.82	86.42	32.77	24.4
Net Cash Flow	22.38	17.77	-3.27	19.28
Free Cash Flow	-102.06	-68.73	-36.04	-8.82
Free Cash Flow Margin	-578.62%	-385.36%	-286.09%	-101.88%
Free Cash Flow Per Share	-3.01	-1.94	-1.34	-0.58
Cash Interest Paid	0.5	0.41	0.31	0.05
Levered Free Cash Flow	-67.6	-46.84	-30.38	-
Unlevered Free Cash Flow	-67.96	-47.32	-30.17	-
Change in Working Capital	8.79	13.68	2.45	0.95

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