Aptorum Group Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2024	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Jun '23 Jun 30, 2023
Net Income	-1.38	-4.16	-0.61	-4.34	-1.32
Depreciation & Amortization	-	0.31	0.02	1.38	0.02
Stock-Based Compensation	-	-	0.19	1.27	0.97
Other Adjustments	-0.36	2.87	0.02	-6.49	0.09
Change in Receivables	-	0.04	-0.09	0.13	0.01
Changes in Inventories	-	-	-	0.01	-
Changes in Accounts Payable	-0.03	-0.42	0.11	0.4	-0.05
Changes in Accrued Expenses	-	-	0.02	-	0.04
Changes in Income Taxes Payable	-	-	0.11	-	0.05
Changes in Other Operating Activities	-0.07	0.17	-0.08	-0.08	-0.02
Operating Cash Flow	-1.84	-1.19	-0.31	-7.72	-0.21
Capital Expenditures	-	-	-0	-0	-
Sale of Property, Plant & Equipment	-	0.06	-	0.02	-
Proceeds from Sale of Investments	-	-	-	0.09	-
Other Investing Activities	-	-	-	0.52	-
Investing Cash Flow	-	0.06	-0	0.62	-
Long-Term Debt Issued	-	-	0.2	5.5	-
Long-Term Debt Repaid	-	-	-	-3	-
Net Long-Term Debt Issued (Repaid)	-	-	0.2	2.5	-
Issuance of Common Stock	5.07	-	-	1.59	0.1
Net Common Stock Issued (Repurchased)	5.07	-	-	1.59	0.1
Other Financing Activities	-0.65	-	-	-	-
Financing Cash Flow	4.42	-	0.2	4.09	0.1
Net Cash Flow	2.58	-1.13	-0.11	-3.01	-0.11
Free Cash Flow	-1.84	-1.19	-0.31	-7.73	-0.21
Free Cash Flow Per Share	-0.25	-0.22	-0.06	-1.71	-0.04
Levered Free Cash Flow	-1.47	-4.21	0.38	1.38	0.04
Unlevered Free Cash Flow	-0.1	0.05	0.18	1.71	0.04

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

SEC Filings: 10-K · 10-Q