Semnur Pharmaceuticals 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-155.03	-4.69	-3.26	-3.77
Stock-Based Compensation	140.54	0.66	0.84	0.87
Change in Accounts Payable	0.52	-	-	-0.78
Change in Other Net Operating Assets	10.3	-0.86	0.74	-0.37
Operating Cash Flow	-3.67	-4.89	-1.68	-4.04
Long-Term Debt Issued	-	10.87	1.66	3.97
Net Debt Issued (Repaid)	13.72	10.87	1.66	3.97
Other Financing Activities	-9.98	-5.98	-	-
Financing Cash Flow	3.74	4.89	1.66	3.97
Net Cash Flow	0.07	-	-0.02	-0.07
Levered Free Cash Flow	-	-9.11	-0.45	-
Unlevered Free Cash Flow	-	-9.11	-0.45	-
Change in Working Capital	10.83	-0.86	0.74	-1.15

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