Mymetics Corporation (MYMX)

Mymetics Cash Flow Statement

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

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Net Income	-11.57	-4.81	-4.73	-4.16	-4.19	-4.17
Depreciation & Amortization	0.01	0.02	0.02	0.02	0.02	0.03
Asset Writedown & Restructuring Costs	6.67	-	-	-	-	-
Stock-Based Compensation	-	-	-	-	0	0.01
Change in Accounts Receivable	0.05	-0.05	0.06	0.08	0.42	-0.5
Change in Accounts Payable	0.51	0.17	-0.02	-0.1	0.09	-0.16
Change in Unearned Revenue	-	-	-	-	-	-0.27
Change in Other Net Operating Assets	2.66	2.98	2.98	2.46	2.68	2.75
Operating Cash Flow	-1.74	-1.69	-1.7	-1.7	-0.97	-2.31
Capital Expenditures	-	-0	-0.01	-0.01	-0.04	-
Investing Cash Flow	0.09	-0	-0.01	-0.01	-0.04	-
Short-Term Debt Issued	-	1.45	1.2	1.95	1.2	1.6
Long-Term Debt Issued	-	-	-	0.16	-	-
Total Debt Issued	1.35	1.45	1.2	2.11	1.2	1.6
Long-Term Debt Repaid	-	-0.01	-	-	-	-
Net Debt Issued (Repaid)	1.32	1.44	1.2	2.11	1.2	1.6
Financing Cash Flow	1.32	1.44	1.2	2.11	1.2	1.6
Foreign Exchange Rate Adjustments	-0.02	-0.01	-0	0	0.01	0.01
Net Cash Flow	-0.34	-0.26	-0.51	0.4	0.2	-0.7
Free Cash Flow	-1.74	-1.69	-1.71	-1.71	-1.01	-2.31
Free Cash Flow Margin	-326.08%	-164.30%	-397.21%	-255.99%	-154.36%	-239.19%
Free Cash Flow Per Share	-11.44	-11.12	-11.25	-11.26	-6.64	-15.23
Cash Income Tax Paid	-	-	-	-	0.02	0.02
Levered Free Cash Flow	-2.18	-2.72	-2.71	-2.69	-2.07	-3.49
Unlevered Free Cash Flow	-0.42	-0.97	-0.99	-0.99	-0.4	-1.84
Change in Working Capital	3.22	3.1	3.01	2.44	3.19	1.82

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