Star Holdings
NASDAQ:STHO
Cash Flow Statement
Cash Flow Statement
Star Holdings
| Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
(127)
|
(196)
|
(295)
|
(196)
|
(155)
|
(93)
|
81
|
(88)
|
(47)
|
(59)
|
(150)
|
|
| Depreciation & Amortization |
6
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
|
| Stock-Based Compensation |
(10)
|
(10)
|
(10)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
93
|
173
|
264
|
165
|
111
|
56
|
(111)
|
59
|
24
|
38
|
135
|
|
| Cash Interest Paid |
0
|
0
|
0
|
20
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
5
|
4
|
8
|
6
|
(3)
|
(4)
|
(6)
|
(4)
|
(2)
|
1
|
|
| Cash from Operating Activities |
(28)
N/A
|
(13)
+54%
|
(22)
-73%
|
(19)
+15%
|
(32)
-73%
|
(35)
-7%
|
(30)
+13%
|
(31)
-4%
|
(23)
+25%
|
(20)
+16%
|
(11)
+46%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(25)
|
(19)
|
(14)
|
(14)
|
(18)
|
(13)
|
(25)
|
(36)
|
(46)
|
(68)
|
(66)
|
|
| Other Items |
378
|
325
|
288
|
200
|
97
|
88
|
81
|
36
|
29
|
46
|
32
|
|
| Cash from Investing Activities |
353
N/A
|
306
-13%
|
274
-10%
|
186
-32%
|
79
-58%
|
75
-5%
|
57
-24%
|
0
-99%
|
(18)
N/A
|
(22)
-23%
|
(34)
-60%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
|
| Net Issuance of Debt |
243
|
217
|
202
|
182
|
0
|
0
|
(18)
|
16
|
28
|
40
|
50
|
|
| Other |
(510)
|
(472)
|
(435)
|
(296)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(267)
N/A
|
(254)
+5%
|
(233)
+9%
|
(114)
+51%
|
0
N/A
|
0
N/A
|
(23)
N/A
|
16
N/A
|
28
+76%
|
40
+42%
|
46
+17%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
58
N/A
|
39
-34%
|
19
-49%
|
53
+173%
|
(19)
N/A
|
(0)
+99%
|
3
N/A
|
(15)
N/A
|
(13)
+14%
|
(2)
+87%
|
1
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(53)
N/A
|
(32)
+39%
|
(36)
-12%
|
(33)
+9%
|
(50)
-54%
|
(48)
+5%
|
(55)
-14%
|
(67)
-23%
|
(70)
-4%
|
(87)
-25%
|
(77)
+12%
|
|