Avalon GloboCare Corp. (ALBT)

Avalon GloboCare Cash Flow Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-14.73	-16.71	-11.93	-9.09	-12.68	-18.07
Depreciation & Amortization	0.3	0.33	0.47	0.44	0.38	0.51
Other Amortization	1.37	0.54	3.65	-	-	-
Gain (Loss) on Sale of Assets	-	-	0.02	-	0	0
Gain (Loss) on Sale of Investments	-0.01	0.45	-	-	-	-
Asset Writedown	-	-	-	-	-	1.01
Stock-Based Compensation	0.38	1.18	1.11	2.11	5.49	9.21
Income (Loss) on Equity Investments	10.22	8.59	0.04	0.06	0.05	0.06
Change in Accounts Receivable	0.05	-0.05	-0.04	-0.03	0.14	-0.29
Change in Other Net Operating Assets	-1.18	0.01	0.25	1.53	-0.99	1.93
Other Operating Activities	-1.09	-0.86	-0.61	-0.04	0.06	-2.29
Operating Cash Flow	-4.69	-6.5	-7.04	-5.02	-7.55	-7.08
Acquisition of Real Estate Assets	0	-0.02	-0	-0.03	-0.11	-0.39
Net Sale / Acq. of Real Estate Assets	0	-0.02	-0	-0.03	-0.11	-0.39
Investment in Marketable & Equity Securities	-0.1	-	-9.05	-0.04	-0.06	-0.16
Investing Cash Flow	-0.1	-0.02	-9.05	-0.07	-0.17	-0.55
Long-Term Debt Issued	-	4.42	8.62	2.55	0.6	3.6
Total Debt Issued	4.03	4.42	8.62	2.55	0.6	3.6
Long-Term Debt Repaid	-	-0.3	-0.8	-	-0.2	-1.41
Total Debt Repaid	-3.4	-0.3	-0.8	-	-0.2	-1.41
Net Debt Issued (Repaid)	0.63	4.12	7.82	2.55	0.4	2.19
Issuance of Common Stock	2.86	0.64	0.74	2.86	7.8	6.27
Preferred Stock Issued	-	-	9	-	-	-
Other Financing Activities	1.97	0.07	-0.29	-0.24	-0.54	-2.31
Foreign Exchange Rate Adjustments	0.01	-0	0.01	0	0.01	-0.01
Net Cash Flow	0.68	-1.71	1.18	0.08	-0.04	-1.49
Cash Interest Paid	0.99	0.72	0.18	-	0.05	0.11
Levered Free Cash Flow	-6.47	-7.69	-1.84	-1.75	-2.12	0.41
Unlevered Free Cash Flow	-6.35	-7.39	-2.92	-1.62	-2.02	0.46
Change in Net Working Capital	-0.54	-0.96	0.16	-1.39	0.07	-2.26

Source: S&P Capital IQ. Real Estate template. Financial Sources.