Equillium, Inc. (FRA:0FY)

Equillium Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-24.42	-8.07	-13.34	-62.43	-39.05	-29.81
Depreciation & Amortization	0.13	0.14	0.13	0.12	0.07	0.05
Other Amortization	-	-	0.18	0.2	0.24	0.26
Asset Writedown & Restructuring Costs	-	-	-	23.05	-	-
Loss (Gain) From Sale of Investments	-0.08	-0.75	-0.91	0.13	0.31	0.09
Stock-Based Compensation	2.41	3.75	4	4.84	4.41	3.82
Other Operating Activities	-1.62	-14.93	-9.29	0.26	0.24	-0.28
Change in Accounts Receivable	5.01	3.74	-0.9	-2.84	-	-
Change in Accounts Payable	-2.85	-2	0.72	2.51	-1.58	0.89
Change in Unearned Revenue	-	-	-	25.08	-	-
Change in Other Net Operating Assets	-1.48	-0.9	-2.37	0.35	3.28	0.36
Operating Cash Flow	-22.91	-19.03	-21.78	-8.73	-32.08	-24.62
Capital Expenditures	-0.01	-0.09	-0.05	-0.28	-0.06	-0.2
Cash Acquisitions	-	-	-	0.7	-	-
Investment in Securities	10.5	13.9	-4.71	18.26	27.46	-18.39
Investing Cash Flow	10.49	13.81	-4.76	18.68	27.41	-18.59
Long-Term Debt Repaid	-	-	-9.13	-1.43	-	-
Net Debt Issued (Repaid)	-	-	-9.13	-1.43	-	-
Issuance of Common Stock	30.22	0.16	0.17	0.21	31.06	53.95
Repurchase of Common Stock	-	-	-0.26	-	-	-
Financing Cash Flow	30.22	0.16	-9.23	-1.22	31.06	53.95
Foreign Exchange Rate Adjustments	-0.13	-0.08	-0.12	0.01	-0	0.03
Net Cash Flow	17.67	-5.13	-35.89	8.74	26.38	10.76
Free Cash Flow	-22.92	-19.11	-21.83	-9.01	-32.14	-24.83
Free Cash Flow Margin	-521.86%	-46.50%	-60.51%	-57.19%	-	-
Free Cash Flow Per Share	-0.53	-0.54	-0.63	-0.27	-1.12	-1.22
Cash Interest Paid	-	-	0.95	0.85	0.84	0.84
Cash Income Tax Paid	-	-	0.58	-	-	-
Levered Free Cash Flow	-13.36	-16.26	-6.68	-4.42	-17.74	-14.26
Unlevered Free Cash Flow	-13.36	-16.26	-6.56	-3.96	-17.31	-13.83
Change in Working Capital	0.68	0.84	-2.55	25.1	1.7	1.26

Source: S&P Global Market Intelligence. Standard template. Financial Sources.