Poolbeg Pharma Cash Flow Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Dec '23 Dec 31, 2023	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-3.93	-3.93	-4.69	-3.11
Depreciation & Amortization	0.03	0.03	0.03	0.02
Asset Writedown & Restructuring Costs	0.35	0.35	-	-
Stock-Based Compensation	0.05	0.05	0.43	0.32
Other Operating Activities	-1.11	-1.11	-0.21	-
Change in Accounts Receivable	0.21	0.21	-0.46	-0.67
Change in Accounts Payable	0.02	0.02	0.53	0.58
Operating Cash Flow	-4.38	-4.38	-4.37	-2.86
Sale (Purchase) of Intangibles	-0.18	-0.18	-0.6	-0.11
Other Investing Activities	0.53	0.53	0.21	-
Investing Cash Flow	0.36	0.36	-0.39	-0.11
Total Debt Issued	-	-	-	0.3
Total Debt Repaid	-	-	-	-0.3
Issuance of Common Stock	-	-	-	30.9
Financing Cash Flow	-	-	-	30.9
Net Cash Flow	-4.02	-4.02	-4.76	27.93
Free Cash Flow	-4.38	-4.38	-4.37	-2.86
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01
Levered Free Cash Flow	-3.37	-3.37	-3.19	-
Unlevered Free Cash Flow	-3.37	-3.37	-3.19	-
Change in Net Working Capital	0.35	0.35	-0.07	-

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