Lyra Therapeutics 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
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
Net Income	-32.95	-93.44	-62.68	-55.28	-43.51	-22.13
Depreciation & Amortization	0.51	0.47	0.28	1.07	1	0.1
Stock-Based Compensation	3.71	6.72	5.89	5.45	2.77	1.81
Other Adjustments	-0	22.58	-1.9	0.82	-	-0.05
Changes in Accounts Payable	-1.73	-1.89	0.45	-2.41	2.35	0.35
Changes in Accrued Expenses	-3.85	-1.63	1.49	4.77	1.24	-0.09
Changes in Unearned Revenue	-0.6	-1.53	-1.56	3.64	11.72	-
Changes in Other Operating Activities	1.04	-1.3	-5.27	-1.44	-1.39	-1.14
Operating Cash Flow	-34.15	-70.01	-63.3	-43.39	-25.82	-21.14
Capital Expenditures	0.04	-2.34	-1.05	-0.16	-3.39	-1.78
Sale of Property, Plant & Equipment	0.01	-	-	-	-	-
Purchases of Investments	-6.4	-47.95	-122.42	-64.84	-	-
Proceeds from Sale of Investments	28.07	130.59	110.89	-	-	-
Investing Cash Flow	28.13	80.31	-12.58	-65.01	-3.39	-1.78
Issuance of Common Stock	5	8.82	69.35	100.5	0.6	59.9
Net Common Stock Issued (Repurchased)	5	8.82	69.35	100.5	0.6	59.9
Issuance of Preferred Stock	-	-	-	-	-	30.39
Net Preferred Stock Issued (Repurchased)	-	-	-	-	-	30.39
Other Financing Activities	-0.74	-0.29	-3.65	-4.25	-0.25	-2.59
Financing Cash Flow	4.27	8.53	65.69	96.26	0.36	87.7
Net Cash Flow	-1.74	18.83	-10.2	-12.13	-28.85	64.79
Free Cash Flow	-34.11	-72.35	-64.35	-43.55	-29.21	-22.92
FCF Margin	-5684.50%	-4716.36%	-4130.36%	-3195.08%	-10247.37%	-
Free Cash Flow Per Share	-23.76	-55.56	-64.60	-72.02	-112.45	-133.40
Levered Free Cash Flow	-37.54	-101.65	-68.33	-49.82	-31.98	-24.69
Unlevered Free Cash Flow	-39.89	-104.52	-72.71	-50.83	-32.08	-24.77