Azitra Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-11.11	-8.97	-11.28	-10.68	-8.94	-6.81
Depreciation & Amortization	0.14	0.13	0.13	0.13	0.08	0.06
Stock-Based Compensation	0.08	0.25	0.15	0.18	0.31	0.26
Other Adjustments	0.33	-1.15	4.39	1.71	-0.16	0.04
Change in Receivables	-	0.1	0.08	-0.02	-0.04	0.19
Changes in Accounts Payable	0.12	-0.14	-0.07	0.42	0.28	-0.03
Changes in Income Taxes Payable	-0.02	0.02	0.01	-0.02	-0.01	-0.01
Changes in Other Operating Activities	-0.47	-0.42	-0.78	-0.07	0.41	-0.24
Operating Cash Flow	-10.92	-10.18	-7.36	-8.35	-8.07	-6.54
Capital Expenditures	-0.02	-0.01	-0.03	-0.03	-0.45	-0.22
Sale of Property, Plant & Equipment	0	-	-	0	-	-
Purchases of Intangible Assets	-0.2	-0.37	-0.29	-0.31	-0.21	-0.32
Investing Cash Flow	-0.21	-0.38	-0.32	-0.34	-0.65	-0.54
Long-Term Debt Issued	-	-	-	4.35	0.98	0.23
Issuance of Common Stock	9.47	13.37	5.99	0	0.01	-
Issuance of Preferred Stock	-	-	-	-	-	16.32
Other Financing Activities	-0.03	-0.05	-0.01	-0.22	-	-
Financing Cash Flow	5.27	13.32	5.98	4.13	0.99	16.55
Net Cash Flow	-5.86	2.76	-1.7	-4.55	-7.73	9.47
Free Cash Flow	-10.94	-10.19	-7.39	-8.38	-8.51	-6.76
FCF Margin	-	-135897.45%	-1077.10%	-2951.61%	-7739.54%	-1590.21%
Free Cash Flow Per Share	-4.52	-17.94	-214.08	-	-1626.56	-
Levered Free Cash Flow	-11.37	-9.38	-13.37	-13.02	-11.39	-0.44
Unlevered Free Cash Flow	-11.44	-11.41	-8.2	-9.03	-8.9	-7.33

Updated Nov 12, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q