Agenus Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	62.49	-3.08	-232.27	-257.44	-230.66	-0.03
Depreciation & Amortization	7.38	10	13.34	13.59	6.95	0.01
Stock-Based Compensation	11.39	13.77	17.39	22.87	18.34	0.02
Other Adjustments	-86.88	-125.22	10.62	-13.98	5.92	0.02
Change in Receivables	-6.57	-1.73	25.34	-23.46	0.12	-0
Changes in Accounts Payable	8.98	23.5	2.01	21.37	6.49	-0.01
Changes in Accrued Expenses	0.04	4.5	0.14	20.61	2.03	-0
Changes in Unearned Revenue	0.03	0	0.02	-12.25	-10.37	-0.02
Changes in Other Operating Activities	-3.86	1.06	5.09	4.49	25.8	0
Operating Cash Flow	-87.53	-77.2	-158.32	-224.2	-175.37	0.01
Capital Expenditures	-0	-0.01	-0.58	-9.95	-53.06	-0.03
Sale of Property, Plant & Equipment	0.39	0.36	0.02	3.36	22	0.01
Purchases of Investments	-	-	-	-20.04	-24.63	-0.01
Proceeds from Sale of Investments	0.79	0.84	0.58	30.03	25	-
Payments for Business Acquisitions	-	-	-	-	-2.92	-
Proceeds from Business Divestments	63.92	-	-	-	-	-
Other Investing Activities	5	-	-	-	-	-
Investing Cash Flow	70.09	1.19	0.03	3.4	-33.61	-0.04
Long-Term Debt Issued	10	12.5	93.85	-	-	-
Long-Term Debt Repaid	-8.41	-2.5	-	-	-	-0
Net Long-Term Debt Issued (Repaid)	1.59	10	93.85	-	-	-0
Issuance of Common Stock	37.39	36.31	39.47	133.96	100.11	0.23
Repurchase of Common Stock	-0.09	-0.09	-	-5.17	-3.79	-0
Net Common Stock Issued (Repurchased)	37.3	36.22	39.47	128.79	96.32	0.23
Other Financing Activities	-5.2	-9.63	-10.48	-8.93	-0.49	-0
Financing Cash Flow	32.01	36.59	122.84	119.87	95.83	0.23
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.02	0.05	-0.26	-0.63	-0.1	-0
Net Cash Flow	14.59	-39.36	-35.71	-101.56	-113.26	0.19
Free Cash Flow	-87.53	-77.2	-158.89	-234.16	-228.44	-0.02
FCF Margin	-70.66%	-67.60%	-153.57%	-149.80%	-233.04%	-0.01%
Free Cash Flow Per Share	-2.62	-2.60	-7.40	-13.09	-16.22	-0.00
Levered Free Cash Flow	78.54	48.95	-113.55	-208.12	-242.44	-24.2
Unlevered Free Cash Flow	20.76	18.89	-100.45	-121.7	-201.58	25.69

SEC Filings: 10-K · 10-Q