Newron Pharmaceuticals Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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
Net Income	25.33	15.84	-16.22	-17.49	-14.9	-21
Depreciation & Amortization	0.18	0.19	0.2	0.2	0.21	0.22
Stock-Based Compensation	0.24	0.26	0.2	0.48	0.76	1.46
Other Operating Activities	4.54	3.85	4.17	3.83	2.75	0.01
Change in Accounts Receivable	-9.39	-44.22	-1.31	-0.88	1.75	1.23
Change in Accounts Payable	-0.68	2.63	0.58	0.58	-3.95	0.56
Change in Other Net Operating Assets	4.34	3.84	2.24	2.19	1.93	1.94
Operating Cash Flow	24.57	-17.61	-10.14	-11.09	-11.45	-15.59
Capital Expenditures	-0.04	-0.01	-0.01	-0.02	-0.02	-0.03
Sale (Purchase) of Intangibles	-0	-	-	-	-	-0
Investment in Securities	-12.37	3.17	3.26	-0.3	8.44	-0.58
Investing Cash Flow	-12.4	3.16	3.25	-0.32	8.42	-0.62
Long-Term Debt Issued	-	-	-	-	15	7.5
Long-Term Debt Repaid	-	-0.19	-0.19	-0.19	-0.17	-0.14
Net Debt Issued (Repaid)	-0.19	-0.19	-0.19	-0.19	14.83	7.37
Issuance of Common Stock	6.77	15.41	-	-	-	-
Other Financing Activities	-	-0.17	-	-	-	-
Financing Cash Flow	6.58	15.05	-0.19	-0.19	14.83	7.37
Net Cash Flow	18.74	0.6	-7.09	-11.6	11.81	-8.84
Free Cash Flow	24.53	-17.63	-10.15	-11.11	-11.47	-15.62
Free Cash Flow Margin	40.97%	-34.30%	-112.08%	-182.31%	-198.98%	-297.11%
Free Cash Flow Per Share	1.15	-0.86	-0.57	-0.62	-0.64	-0.88
Cash Interest Paid	1.04	1.9	1.2	1.23	0.87	0.61
Levered Free Cash Flow	11.25	-26.67	-9.22	-9.64	-10.04	-10.14
Unlevered Free Cash Flow	14	-23.95	-6.61	-7.17	-8.22	-8.74
Change in Working Capital	-5.73	-37.75	1.51	1.89	-0.26	3.72

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