Bicycle Therapeutics plc (BCYC)

Bicycle Therapeutics 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	-166.28	-180.66	-112.72	-66.82	-51.01	-30.61
Depreciation & Amortization	7.12	6.55	3.69	1.41	1.28	0.96
Stock-Based Compensation	35.56	32.48	26.78	12.08	6.51	3.08
Other Operating Activities	-1.52	4.35	-4.53	-1.2	-0.6	5.38
Change in Accounts Receivable	-	2.48	-1.64	4.54	-2.15	4.91
Change in Accounts Payable	-3.43	8	2.56	1.2	-0.66	0.22
Change in Unearned Revenue	-36.56	68.95	-2.14	37.12	24.62	-9.3
Change in Other Net Operating Assets	-37.52	-2.77	1.89	-3.12	4.22	-3.26
Operating Cash Flow	-202.62	-60.63	-86.11	-14.79	-17.79	-28.61
Capital Expenditures	-0.92	-2.93	-18.99	-2.03	-1.2	-1.56
Investing Cash Flow	-0.92	-2.93	-18.99	-2.03	-1.2	-1.56
Long-Term Debt Issued	-	-	-	15	15	-
Net Debt Issued (Repaid)	-31.86	-	-	15	15	-
Issuance of Common Stock	551.8	250.03	6.69	305.73	48.42	57.11
Other Financing Activities	-	-	-	-	-0.57	-
Financing Cash Flow	519.93	250.03	6.69	320.73	62.84	58.44
Foreign Exchange Rate Adjustments	2.38	1.35	-1.12	-1.21	0.02	0.47
Net Cash Flow	318.78	187.82	-99.53	302.69	43.87	28.74
Free Cash Flow	-203.53	-63.56	-105.1	-16.82	-18.99	-30.17
Free Cash Flow Margin	-551.61%	-235.61%	-726.67%	-143.83%	-182.76%	-218.59%
Free Cash Flow Per Share	-3.95	-1.79	-3.54	-0.67	-0.99	-2.73
Cash Interest Paid	2.07	2.75	2.79	2.52	0.38	-
Cash Income Tax Paid	0.69	0.56	2.23	0.07	0.12	0.12
Levered Free Cash Flow	-141.18	-75.43	-57.51	-19.99	-19.77	-13.34
Unlevered Free Cash Flow	-139.62	-73.39	-55.42	-18.12	-19.48	-13.34
Change in Net Working Capital	58.61	-9.23	-6.01	-11.43	-6.4	-0.61

Source: S&P Capital IQ. Standard template. Financial Sources.