Vaxart 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	-50.7	-66.95	-82.47	-107.76	-70.47	-32.22
Depreciation & Amortization	8.76	8.85	8.62	5.81	4.21	2.71
Loss (Gain) From Sale of Assets	0.01	-	0.06	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	4.25	3.01	-
Loss (Gain) From Sale of Investments	-0.5	-0.76	-0.66	-0.16	0.09	-
Stock-Based Compensation	8.95	11.5	14.13	13.59	8.87	4.36
Other Operating Activities	-1.36	-0.67	0.71	-5.81	-3.41	-1.4
Change in Accounts Receivable	-48.33	-8.96	-2.99	0.05	0.26	3.29
Change in Accounts Payable	50.55	5.27	-2.44	0.36	1.63	1.21
Change in Unearned Revenue	-34.56	65.4	-2	2	-	-
Change in Other Net Operating Assets	36.88	-58.45	-3.42	-7.11	-4.01	-1.69
Operating Cash Flow	-30.29	-44.76	-70.45	-94.78	-59.83	-23.75
Capital Expenditures	-0.19	-0.55	-1.87	-9.6	-5.16	-1.22
Sale of Property, Plant & Equipment	0.01	-	0.12	-	-	0
Cash Acquisitions	-	-	-	-	-4.83	-
Investment in Securities	25.23	-20.77	45.7	-10.81	-39.11	-
Investing Cash Flow	25.05	-21.32	43.95	-20.42	-49.1	-1.22
Issuance of Common Stock	3.04	59.53	16	18.25	131.56	141.45
Repurchase of Common Stock	-0.18	-0.21	-0.37	-	-	-
Other Financing Activities	-2.76	-2.76	-0.39	-0.79	-5.75	-3.14
Financing Cash Flow	0.09	56.56	15.24	17.46	125.8	138.31
Net Cash Flow	-5.16	-9.53	-11.26	-97.73	16.88	113.34
Free Cash Flow	-30.48	-45.32	-72.32	-104.38	-64.99	-24.97
Free Cash Flow Margin	-20.57%	-157.90%	-980.13%	-97551.40%	-7285.76%	-617.23%
Free Cash Flow Per Share	-0.13	-0.22	-0.50	-0.82	-0.54	-0.28
Levered Free Cash Flow	-7.78	42.32	-40.58	-56.37	-35.61	-10.79
Unlevered Free Cash Flow	-5.78	44.17	-39.68	-55.56	-34.69	-9.62
Change in Working Capital	4.55	3.26	-10.85	-4.7	-2.12	2.81

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