Sidus Space (SIDU) Cash Flow: Operating & Free Cash Flow

Sidus Space Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for Sidus Space, Inc. (SIDU) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021	FY 2020	FY 2019
Period ending	Dec 2025	Mar 2025	Dec 2024	Dec 2023	Dec 2022	Mar 2022	Dec 2021	Dec 2020	Dec 2019
Operating Activities
Net Income	-29.47	-17.52	-17.52	-14.33	-12.84	-3.75	-3.75	-1.54	-1.93
Depreciation & Amortization	4.37	2.17	2.17	0.22	0.32	0.39	0.39	0.47	0.47
Deferred Income Tax	0.00	0.00	-	0.00	0.00	-0.63	-	0.00	0.00
Stock Based Compensation	0.85	0.29	0.29	1.02	1.21	0.20	0.20	0.00	0.00
Change in Working Capital	1.59	-0.85	-0.85	1.32	-0.81	0.52	0.52	-0.51	0.26
Change in Accounts Receivable	-0.53	0.26	-0.31	-0.23	-0.54	-0.23	-0.23	0.14	-0.15
Change in Inventory	0.26	0.60	0.60	-0.62	-0.46	0.08	0.08	-0.06	0.01
Change in Accounts Payable	2.46	-2.03	-2.12	4.10	0.00	0.61	2.19	-0.58	0.37
Change in Other Working Capital	-0.72	0.31	1.04	-1.92	0.19	0.06	-1.58	-0.01	0.02
Other Operating Activities	4.51	0.09	0.09	0.02	0.02	0.78	0.15	0.00	0.01
Net Cash from Operating Activities	-18.15	-15.83	-15.83	-11.75	-12.09	-2.48	-2.48	-1.59	-1.20
Investing Activities
Capital Expenditures	-8.17	-7.47	-7.47	-7.21	-2.10	-0.22	-0.22	0.00	-0.01
Other Investing Activities	0.00	0.00	-	-0.48	0.00	0.00	-	0.00	0.00
Net Cash from Investing Activities	-8.17	-7.47	-7.47	-7.69	-2.10	-0.22	-0.22	0.00	-0.01
Financing Activities
Debt Repayment	-8.33	4.16	-3.14	1.78	-0.44	0.14	-0.32	-0.32	1.25
Common Stock Issued	55.72	33.60	33.62	14.79	3.22	16.26	16.26	0.00	0.00
Dividends Paid	0.00	0.00	-	-0.02	0.00	0.00	-	0.00	0.00
Other Financing Activities	0.00	0.02	-	1.81	0.00	0.00	0.16	0.00	0.00
Net Cash from Financing Activities	53.80	37.79	37.79	18.36	2.78	16.39	16.39	1.55	1.25
Summary
Net Change in Cash	27.47	14.49	14.49	-1.08	-11.42	13.69	13.69	-0.04	0.05
Cash at Beginning of Period	15.70	1.22	1.22	2.30	13.71	0.02	0.02	0.06	0.01
Cash at End of Period	43.18	15.70	15.70	1.22	2.30	13.71	13.71	0.02	0.06
Free Cash Flow	-26.33	-23.30	-23.30	-18.96	-14.19	-2.70	-2.70	-1.59	-1.20
Supplemental Disclosures
Interest Paid	-	-	1.30	0.19	0.28	-	0.01	0.02	-

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About Sidus Space Cash Flow

What is Sidus Space's free cash flow?

Sidus Space had negative free cash flow of $26.33M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of −$18.15M minus $8.17M of capital expenditures.

How much does Sidus Space spend on capital expenditures?

Sidus Space spent $8.17M on capital expenditures in fiscal 2025, compared with $7.47M a year earlier.

Does Sidus Space pay dividends or buy back shares?

Sidus Space's cash flow statement for fiscal 2025 shows no dividend payments or share repurchases.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition