Xlife Sciences AG Cash Flow Statement

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

Millions CHF. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019
Period Ending	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	2019
Net Income	34.28	14.88	14.31	53.42	21.46	Upgrade
Depreciation & Amortization	16.06	16.03	16.02	0.07	0.06	Upgrade
Loss (Gain) From Sale of Assets	1.42	-18.43	-	-	-	Upgrade
Asset Writedown & Restructuring Costs	-0	0	0	-	-	Upgrade
Loss (Gain) From Sale of Investments	-56.54	-15.88	-34.76	-59.92	-24.31	Upgrade
Loss (Gain) on Equity Investments	13.23	7.8	-	-	-	Upgrade
Other Operating Activities	-6.05	0.39	0.94	3.01	2.81	Upgrade
Change in Accounts Receivable	-0	-8.58	-0.26	-0.06	2.22	Upgrade
Change in Accounts Payable	0.05	0.34	0.25	0.04	0.06	Upgrade
Change in Unearned Revenue	-3.05	2.88	-1	-	-2.66	Upgrade
Change in Other Net Operating Assets	0.18	0.74	-0.1	-0.88	-0.04	Upgrade
Operating Cash Flow	-0.42	0.17	-4.61	-4.32	-0.4	Upgrade
Capital Expenditures	-0.01	-0.01	-0.02	-0.16	-0.03	Upgrade
Cash Acquisitions	-2.41	-0.67	-0.11	-1.78	-0.07	Upgrade
Sale (Purchase) of Intangibles	-	-0.03	-0.06	-1.06	-0.19	Upgrade
Investment in Securities	-	-	-	-1.84	-2.78	Upgrade
Other Investing Activities	-1.58	-0.3	-1.49	-2.2	-0.79	Upgrade
Investing Cash Flow	-4	-1.01	-1.68	-7.03	-3.86	Upgrade
Short-Term Debt Issued	4.41	0.84	-	-	-	Upgrade
Total Debt Issued	4.41	0.84	-	-	-	Upgrade
Long-Term Debt Repaid	-0.11	-0.11	-0.11	-0.03	-0.05	Upgrade
Net Debt Issued (Repaid)	4.3	0.73	-0.11	-0.03	-0.05	Upgrade
Issuance of Common Stock	-	0.11	5.01	9.36	7.06	Upgrade
Other Financing Activities	-	-0.01	-0.35	-0.73	-0.57	Upgrade
Financing Cash Flow	4.3	0.83	4.56	8.6	6.43	Upgrade
Foreign Exchange Rate Adjustments	0	0.01	0	0.02	-0	Upgrade
Miscellaneous Cash Flow Adjustments	0	-0	-0	0	-	Upgrade
Net Cash Flow	-0.12	-0	-1.74	-2.75	2.16	Upgrade
Free Cash Flow	-0.43	0.16	-4.62	-4.48	-0.43	Upgrade
Free Cash Flow Margin	-51.94%	15.97%	-449.70%	-555.75%	-108.75%	Upgrade
Free Cash Flow Per Share	-0.06	0.02	-0.64	-0.72	-0.07	Upgrade
Cash Interest Paid	0.18	0.08	0.26	0.22	0.17	Upgrade
Cash Income Tax Paid	0.11	0.05	0.08	0.02	0.04	Upgrade
Levered Free Cash Flow	6.47	-10.47	1.52	-4.97	3.01	Upgrade
Unlevered Free Cash Flow	6.77	-10.23	1.95	-4.66	3.13	Upgrade
Change in Working Capital	-2.82	-4.62	-1.12	-0.89	-0.42	Upgrade

Updated Sep 18, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.