Azevedo & Travassos S.A. (BVMF:AZEV3)

MorphoSys AG Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-263.15	-266.49	-50.81	-79.97	190.14	-36.87
Depreciation & Amortization	36.88	39.69	36.96	38.89	0.68	1.53
Asset Writedown & Restructuring Costs	58.93	61.38	-24.18	-29.7	-0.63	2.3
Loss (Gain) on Equity Investments	-	-	-	0.04	5.22	-
Other Operating Activities	-55.37	-59.57	-54.1	-65.9	7.42	6.61
Change in Accounts Receivable	7.62	12.65	10.22	-55.71	-20.36	-1.88
Change in Inventory	1.49	4.45	19.64	1.99	8.46	-1.48
Change in Accounts Payable	25.04	14.82	33.9	12.21	-166.83	-1.98
Change in Income Taxes	60.43	48.08	24.93	35.29	-4.71	-2.67
Change in Other Net Operating Assets	-11.12	42.63	-86.06	50.34	-27.11	44.56
Operating Cash Flow	-135.64	-102.37	-89.5	-92.54	-7.72	10.12
Operating Cash Flow Growth	-	-	-	-	-	562.30%
Capital Expenditures	-762.35	-13.21	-1.07	-	-120.83	-
Sale (Purchase) of Real Estate	-	-	-185.38	-	-	-
Investing Cash Flow	-601.86	-13.21	-186.45	-	-120.83	-
Long-Term Debt Issued	-	30.88	-	14.87	-	-
Long-Term Debt Repaid	-	-	-4.56	-	-17.02	-14.52
Net Debt Issued (Repaid)	65.86	30.88	-4.56	14.87	-17.02	-14.52
Issuance of Common Stock	836.75	85.75	270.93	70	153.27	8.94
Financing Cash Flow	747.24	116.63	266.37	84.87	136.25	-5.58
Net Cash Flow	9.75	1.06	-9.58	-7.67	7.7	4.54
Free Cash Flow	-897.98	-115.57	-90.57	-92.54	-128.55	10.12
Free Cash Flow Growth	-	-	-	-	-	562.30%
Free Cash Flow Margin	-584.25%	-76.12%	-21.07%	-24.07%	-167.25%	39.63%
Free Cash Flow Per Share	-1.51	-0.58	-0.54	-1.20	-2.36	0.51
Levered Free Cash Flow	-892.63	-127.21	60.43	-28.15	-228.55	-84.63
Unlevered Free Cash Flow	-835.94	-75.11	84.14	-11.72	-226.16	-74.16
Change in Net Working Capital	38.53	18.07	-123.98	-29.09	119.28	63.21

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.