Aurinia Pharmaceuticals Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	77.84	5.75	-78.02	-108.18	-180.97	-102.68	Upgrade
Depreciation & Amortization	19.45	19.45	11.65	2.71	2.76	1.37	Upgrade
Loss (Gain) From Sale of Investments	-10.82	-12.73	-12.14	-1.57	0.66	-	Upgrade
Stock-Based Compensation	16.9	31.6	45.31	32.3	31.24	17.45	Upgrade
Other Operating Activities	9.55	-5.12	5.35	2.03	10.24	9.48	Upgrade
Change in Accounts Receivable	5.76	-12.46	-10.61	1.93	-15.42	-0.65	Upgrade
Change in Inventory	-6.08	0.48	-15.87	-9.07	-5.64	-13.93	Upgrade
Change in Accounts Payable	-6.66	0.86	1.24	-0.79	4.08	13.62	Upgrade
Change in Unearned Revenue	9.42	5.79	3.76	3.05	-	-	Upgrade
Change in Other Net Operating Assets	4.77	10.78	15.86	-1.93	-4.65	5.48	Upgrade
Operating Cash Flow	120.1	44.39	-33.46	-79.53	-157.69	-69.86	Upgrade
Capital Expenditures	-0.46	-0.28	-0.72	-0.29	-0.3	-5.67	Upgrade
Sale (Purchase) of Intangibles	0.23	-	-	-	-1.2	-1.68	Upgrade
Investment in Securities	43.45	39.59	5.88	-59.68	-84.53	-150.84	Upgrade
Other Investing Activities	0	-0.04	-11.86	-0.66	-17.84	-	Upgrade
Investing Cash Flow	43.21	39.26	-6.71	-60.63	-103.87	-158.19	Upgrade
Long-Term Debt Repaid	-	-11.99	-10.03	-	-	-	Upgrade
Net Debt Issued (Repaid)	-12.68	-11.99	-10.03	-	-	-	Upgrade
Issuance of Common Stock	15.01	9.27	7.17	3.47	221.11	194.38	Upgrade
Repurchase of Common Stock	-129.6	-46.37	-2.28	-1.04	-	-	Upgrade
Financing Cash Flow	-127.27	-49.09	-5.13	2.43	221.11	194.38	Upgrade
Net Cash Flow	36.05	34.56	-45.3	-137.73	-40.45	-33.67	Upgrade
Free Cash Flow	119.64	44.11	-34.18	-79.82	-158	-75.53	Upgrade
Free Cash Flow Margin	45.01%	18.76%	-19.47%	-59.55%	-346.44%	-150.70%	Upgrade
Free Cash Flow Per Share	0.84	0.30	-0.24	-0.56	-1.22	-0.64	Upgrade
Cash Income Tax Paid	3.82	2.18	0.5	1.98	0.26	0.26	Upgrade
Levered Free Cash Flow	85.21	62.94	-3.89	-35.1	-98.48	-45.77	Upgrade
Unlevered Free Cash Flow	87.98	65.96	-2.16	-35.1	-98.48	-45.77	Upgrade
Change in Working Capital	7.2	5.45	-5.61	-6.82	-21.63	4.52	Upgrade

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