Cell Source, Inc. (CLCS)

Cell Source Cash Flow Statement

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

Operating Activities

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	-4.72	-4.51	-5.32	-5.17	-5.47	-4.56
Other Amortization	0.39	0.31	0.38	0.29	0.73	0.3
Stock-Based Compensation	0.1	0.29	0.45	0.08	0.42	0.79
Other Operating Activities	-0.45	-0.55	-0.07	0.1	0.24	0.27
Change in Accounts Payable	0.05	0.42	0.79	0.46	0.03	0.06
Change in Other Net Operating Assets	1.52	1.36	1.43	1.11	0.67	0.37
Operating Cash Flow	-3.11	-2.68	-2.35	-3.14	-3.38	-2.77
Operating Cash Flow Growth	-	-	-	-	-	-

Financing Activities

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
Short-Term Debt Issued	-	1.01	0.71	2.67	1.5	1.71
Long-Term Debt Issued	-	-	0.92	0.78	2.41	1.05
Total Debt Issued	1.24	1.01	1.63	3.44	3.91	2.76
Short-Term Debt Repaid	-	-0.06	-0.28	-0.17	-0.56	-0.35
Long-Term Debt Repaid	-	-	-	-	-0.13	-0.15
Total Debt Repaid	-0.12	-0.06	-0.28	-0.17	-0.68	-0.5
Net Debt Issued (Repaid)	1.13	0.94	1.35	3.27	3.23	2.26
Issuance of Common Stock	0.84	0.64	-	-	-	0
Other Financing Activities	-0.01	-	-	-	-	-
Financing Cash Flow	3.11	2.74	2.15	3.27	3.23	2.99

Net Cash Flow

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 Cash Flow	0	0.05	-0.2	0.13	-0.15	0.22

Free Cash Flow

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
Free Cash Flow	-3.11	-2.68	-2.35	-3.14	-3.38	-2.77
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-0.07	-0.06	-0.06	-0.09	-0.10	-0.10
Levered Free Cash Flow	-0.79	-0.69	-1.14	-1.34	-2.18	-1.45
Unlevered Free Cash Flow	-0.32	-0.32	-0.87	-1	-2.06	-1.17

Additional Metrics

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
Cash Interest Paid	-	-	-	-	-	0.07
Cash Income Tax Paid	-	-	0	0.02	0.02	-
Change in Working Capital	1.56	1.78	2.22	1.56	0.7	0.42

Data Source: S&P Global Market Intelligence Last updated: May 14, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 9, 2026

Data Sources Report a data error