AquaBounty Technologies, Inc. (AQB)

AquaBounty Technologies Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-88.47	-149.19	-27.56	-22.16	-22.32	-16.4
Depreciation & Amortization	0.04	0.9	2.16	2.02	1.79	1.49
Asset Writedown & Restructuring Costs	82.38	129.83	-	-	-	-
Stock-Based Compensation	0.12	0.3	0.54	0.54	0.39	0.44
Other Operating Activities	-2.11	0.04	0.02	0.02	0.02	0.04
Change in Inventory	0.46	1.72	0.55	-1.03	0.27	-0.28
Change in Accounts Payable	0.23	0.61	-0.05	-0	0.23	0.15
Change in Other Net Operating Assets	0.68	1.92	0.11	-0.4	-0.85	0.27
Operating Cash Flow	-6.68	-13.86	-24.24	-21.01	-20.47	-14.29
Capital Expenditures	-0.26	-2.93	-68.89	-67.48	-5.71	-4.32
Sale of Property, Plant & Equipment	8.09	10.49	-	-	-	0.1
Investment in Securities	-	-	-	101.81	-101.81	-
Other Investing Activities	-	-	-0	0.01	-0.01	0.99
Investing Cash Flow	7.83	7.56	-68.89	34.35	-107.54	-3.24
Long-Term Debt Issued	-	6.93	0.42	0.48	0.61	4.22
Long-Term Debt Repaid	-	-9.6	-0.73	-0.64	-0.27	-0.07
Net Debt Issued (Repaid)	-0.71	-2.66	-0.31	-0.16	0.33	4.15
Issuance of Common Stock	-	-	-	0	120.84	106.94
Other Financing Activities	-	-	-	-	-	-0.09
Financing Cash Flow	-0.71	-2.66	-0.31	-0.16	121.18	111
Foreign Exchange Rate Adjustments	0	-0.01	0	0	0.04	-0.02
Net Cash Flow	0.45	-8.97	-93.43	13.18	-6.8	93.45
Free Cash Flow	-6.93	-16.79	-93.13	-88.48	-26.19	-18.61
Free Cash Flow Margin	-	-	-	-2820.67%	-2228.92%	-14580.42%
Free Cash Flow Per Share	-1.79	-4.35	-24.23	-23.09	-7.54	-10.24
Cash Interest Paid	0.05	2.16	0.22	0.27	0.3	0.11
Levered Free Cash Flow	23.69	3.28	-92.1	-72.81	-14.99	-12.56
Unlevered Free Cash Flow	23.91	4.71	-91.95	-72.63	-14.79	-12.46
Change in Working Capital	1.36	4.26	0.6	-1.43	-0.35	0.14

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q