Alumis 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
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-438.96	-243.33	-294.23	-154.99	-111.93
Depreciation & Amortization	3.53	3.5	3.15	1.28	0.25
Other Amortization	-	-	-	0.56	-
Loss (Gain) From Sale of Assets	-	-	0.01	0.27	-
Asset Writedown & Restructuring Costs	42.8	0.53	-	0.65	-
Loss (Gain) From Sale of Investments	-7.18	-5.3	-3.69	-0.54	-1.04
Stock-Based Compensation	44.51	43.52	19.46	8.63	5.96
Other Operating Activities	2.17	-186.21	5.47	2.13	0.95
Change in Accounts Payable	-2.18	-6.04	8.51	-0.64	1.29
Change in Unearned Revenue	4.06	4.07	-	-	-
Change in Other Net Operating Assets	1.62	28.29	6.25	12.7	-3.21
Operating Cash Flow	-351.4	-369.52	-255.08	-129.98	-107.72
Operating Cash Flow Growth	-	-	-	-	-
Capital Expenditures	-0.4	-0.65	-1.73	-4.5	-2.41
Cash Acquisitions	-	49.74	-	-	-
Investment in Securities	-97.54	238.79	-112.06	64.97	-66.35
Investing Cash Flow	-97.94	287.88	-113.79	60.47	-68.75
Issuance of Common Stock	360.93	2.08	233.91	0.45	1.73
Repurchase of Common Stock	-	-0.02	-0.01	-0.06	-
Other Financing Activities	-	-	-	-0.49	-
Financing Cash Flow	360.93	2.07	492.37	89.68	101.63
Net Cash Flow	-88.41	-79.58	123.5	20.18	-74.85
Free Cash Flow	-351.8	-370.18	-256.81	-134.47	-110.13
Free Cash Flow Growth	-	-	-	-	-
Free Cash Flow Margin	-4755.33%	-1539.19%	-	-	-
Free Cash Flow Per Share	-3.05	-4.35	-9.06	-62.54	-68.67
Levered Free Cash Flow	-197.31	-202.33	-150.41	-80.5	-
Unlevered Free Cash Flow	-197.31	-202.33	-150.41	-80.5	-
Change in Working Capital	1.74	17.76	14.76	12.06	-1.92

SEC Filings: 10-K · 10-Q