Adagio Medical Holdings, Inc. (ADGM)

Adagio Medical Holdings Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2023	FY 2023	FY 2023
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Jun 30, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-53.46	-53.76	-36.59	-21.28	-23.67	-19.94
Depreciation & Amortization	0.68	0.74	0.53	0.65	0.5	0.34
Stock-Based Compensation	0.11	-	0.44	0.64	0.37	0.34
Other Adjustments	-6.25	39.83	7.18	-2.07	0.07	-0.62
Change in Receivables	-0.14	0.07	-0.07	-0.03	0.03	0.04
Changes in Inventories	1.94	1.4	-2.98	-0.77	0.04	-0.47
Changes in Accounts Payable	0.67	-1.93	2.82	-2.63	0.44	0.28
Changes in Accrued Expenses	0.01	1.13	2.77	9.69	0.29	0.79
Changes in Other Operating Activities	-0.02	-0.94	0.25	-0.19	-0.47	-0.06
Operating Cash Flow	-13.94	-13.47	-25.65	-15.99	-22.41	-19.31
Capital Expenditures	-1.45	-1.28	-0.33	-0.37	-0.49	-1.26
Sale of Property, Plant & Equipment	-	-	-	-	0	-
Purchases of Intangible Assets	-	-	-0.01	-	-0.01	-0.01
Investing Cash Flow	-1.45	-1.28	-0.34	-0.37	-0.5	-1.27
Long-Term Debt Issued	-10	-	23	16.5	9.5	-
Long-Term Debt Repaid	0.43	-	-1.14	-0.87	-	-
Net Long-Term Debt Issued (Repaid)	-9.57	-	21.86	15.63	9.5	-
Issuance of Common Stock	-	-	0.02	-	0.03	0.13
Net Common Stock Issued (Repurchased)	-	-	0.02	-	0.03	0.13
Financing Cash Flow	-9.57	-	21.88	15.63	9.53	0.13
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.07	0.18	-0.05	0.02	0.08	0.07
Net Cash Flow	-24.89	-14.57	-4.16	-0.7	-13.31	-20.38
Free Cash Flow	-15.39	-14.75	-25.99	-16.36	-22.9	-20.57
FCF Margin	-2943.40%	-2686.52%	-8661.67%	-	-12118.52%	-7616.67%
Free Cash Flow Per Share	-	-	-34.20	-	-0.03	-
Levered Free Cash Flow	-69.93	-67.69	-11.68	22.01	-13.87	-20.32
Unlevered Free Cash Flow	-68.76	-78.84	-24.88	6.38	-23.61	-21.03

Updated Mar 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q