Oramed Pharmaceuticals Inc. (TLV:ORMP)

Oramed Pharmaceuticals Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Aug 31, 2021
Net Income	-19.06	5.53	-36.56	-35	-22.24
Depreciation & Amortization	0.19	0.2	0.06	0.05	0.08
Loss (Gain) From Sale of Assets	-	-	-0.01	-	-
Asset Writedown & Restructuring Costs	-	-	-	-	1.04
Loss (Gain) From Sale of Investments	7.41	-16.39	0.76	0.22	-0.88
Stock-Based Compensation	4.05	4.22	11.53	5.33	2.7
Other Operating Activities	-4.21	-1.15	-2.75	-1.86	-0.56
Change in Accounts Payable	3.53	-2.23	-0.38	2.07	2.06
Change in Unearned Revenue	-	-1.34	-0.7	-2.71	-2.7
Change in Other Net Operating Assets	-0.33	0.87	0.14	-1.45	-0.67
Operating Cash Flow	-8.41	-10.3	-27.92	-33.37	-21.18
Capital Expenditures	-0.02	-0.25	-0.5	-0.03	-0.38
Sale of Property, Plant & Equipment	-	-	0.02	-	-
Investment in Securities	105.9	-72.78	30.69	-297.72	1.61
Other Investing Activities	-0.07	-	-0	-	-25
Investing Cash Flow	105.82	-73.04	30.21	-297.74	-23.76
Short-Term Debt Issued	-	99.55	-	-	-
Total Debt Issued	-	99.55	-	-	-
Short-Term Debt Repaid	-49.55	-50	-	-	-
Total Debt Repaid	-49.55	-50	-	-	-
Net Debt Issued (Repaid)	-49.55	49.55	-	-	-
Issuance of Common Stock	-	2.43	11.56	181.72	101.39
Repurchase of Common Stock	-2.49	-	-0.78	-	-
Other Financing Activities	-	-	-	-	1.5
Financing Cash Flow	-52.04	51.98	10.78	181.72	102.89
Foreign Exchange Rate Adjustments	-0	-0.05	-0.06	0.03	0
Net Cash Flow	45.37	-31.41	13.01	-149.37	57.95
Free Cash Flow	-8.43	-10.55	-28.41	-33.39	-21.56
Free Cash Flow Margin	-	-787.24%	-1051.20%	-1231.31%	-797.48%
Free Cash Flow Per Share	-0.21	-0.26	-0.73	-0.90	-0.76
Cash Interest Paid	2.32	0.57	-	-	-
Cash Income Tax Paid	-	-	0.1	0.3	-
Levered Free Cash Flow	-1.51	-9.68	-15.75	-	-9.42
Unlevered Free Cash Flow	-0.98	-8.41	-15.75	-	-9.42
Change in Net Working Capital	-2.78	2.71	1.47	-	-1.47

Updated Nov 7, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.