eFFECTOR Therapeutics Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Mar '24 Mar 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	-34.63	-35.81	-22.67	15.8	0.17	-14.21
Depreciation & Amortization	0.11	0.11	0.05	0.02	0.16	0.31
Loss (Gain) From Sale of Assets	-0	-0	0	-	-0.32	-0.02
Loss (Gain) From Sale of Investments	-0.41	-0.47	-0.04	-	-	-
Stock-Based Compensation	4.44	4.6	5.33	8.66	0.5	0.65
Other Operating Activities	0.35	0.35	-11.26	-49.13	14.16	-15.4
Change in Accounts Payable	-2.09	0.86	0.96	0.16	-0.25	-0.73
Change in Other Net Operating Assets	3.04	0.83	1.72	-0.39	-0.57	1.8
Operating Cash Flow	-29.19	-29.55	-25.9	-24.89	13.84	-27.6
Capital Expenditures	-0.08	-0.1	-0.19	-0.04	-0.15	-0
Sale of Property, Plant & Equipment	-	-	-	0.61	-	0.09
Investment in Securities	-0.78	14.58	-17.67	-	-	-
Investing Cash Flow	-0.86	14.48	-17.86	0.57	-0.15	0.08
Long-Term Debt Issued	-	-	-	19.84	-	-
Long-Term Debt Repaid	-	-	-	-13.94	-2	-
Net Debt Issued (Repaid)	-0.56	-	-	5.9	-2	-
Issuance of Common Stock	35.81	21.23	2.8	52.91	0.11	-
Repurchase of Common Stock	-	-	-	-	-	-0.09
Other Financing Activities	-	-	-0.04	-	-	-0.09
Financing Cash Flow	35.25	21.23	2.77	58.81	-1.89	20.24
Net Cash Flow	5.2	6.17	-40.99	34.49	11.79	-7.27
Free Cash Flow	-29.28	-29.65	-26.09	-24.93	13.68	-27.6
Free Cash Flow Margin	-	-	-734.34%	-1743.36%	32.57%	-
Free Cash Flow Per Share	-10.50	-13.56	-15.84	-17.31	128.83	-577.02
Cash Interest Paid	2.6	2.53	1.82	1.34	0.98	1.04
Levered Free Cash Flow	-17.67	-17.73	-14.05	-13.06	8.12	-
Unlevered Free Cash Flow	-15.8	-15.91	-12.65	-11.96	8.95	-
Change in Net Working Capital	-0.17	-0.63	-2.41	0.66	1.44	-

Updated May 9, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.