Biodexa Pharmaceuticals Plc (BDRX)

Biodexa Pharmaceuticals Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY	FY 2021
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Feb 28, 2022	Dec 31, 2021
Net Income	-6.23	-5.73	-7.08	-7.66	-1.74	-5.46
Depreciation & Amortization	0.26	0.25	0.28	0.34	0.03	0.4
Stock-Based Compensation	0.23	0.28	0.03	0.12	0.26	0.09
Other Adjustments	-2.55	-3.46	-0.85	-1.06	-0.45	-1.58
Change in Receivables	-2.63	-5.98	0.37	0.01	-0.04	-0.49
Changes in Accounts Payable	-0.28	2.24	-0.21	0.36	-0.3	-0.13
Changes in Other Operating Activities	0.43	0.13	0.64	0.84	0.1	1.16
Operating Cash Flow	-10.76	-12.26	-6.83	-7.05	-2.14	-6.01
Capital Expenditures	-0.01	-0.01	-0.03	-0.06	-	-0.32
Sale of Property, Plant & Equipment	-	-	0	0.02	-	0.04
Purchases of Intangible Assets	-0.29	-0.77	-0.24	-	-	-
Other Investing Activities	0.11	0.18	-0.01	-0.18	-	-
Investing Cash Flow	-0.18	-0.6	-0.27	-0.22	-	-0.28
Long-Term Debt Issued	-	0.43	-	-	1.71	-
Long-Term Debt Repaid	-0.14	-	-	-	-0.22	-0.1
Net Long-Term Debt Issued (Repaid)	-0.14	0.43	-	-	1.49	-0.1
Issuance of Common Stock	9.83	8.31	10.43	0.24	0.12	9.04
Net Common Stock Issued (Repurchased)	9.83	8.31	10.43	0.24	0.12	9.04
Other Financing Activities	-0.2	-0.19	-0.2	-0.2	-0.05	-0.13
Financing Cash Flow	9.92	8.56	10.23	0.05	1.55	8.81
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-	-	-	-	-0	-0.01
Net Cash Flow	-1.02	-4.3	3.14	-7.22	-0.59	2.52
Free Cash Flow	-10.77	-12.27	-6.85	-7.11	-2.14	-6.33
FCF Margin	-	-	-1798.43%	-1017.17%	-4818.43%	-1094.81%
Free Cash Flow Per Share	-6.75	-24.77	-216.94	-14387.49	-5925.99	-15712.58
Levered Free Cash Flow	-3.54	-2.69	-6.39	-6.18	-0.42	-4.45
Unlevered Free Cash Flow	-8.19	-6.2	-6.89	-6.58	-2.28	-5.15

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

SEC Filings: 10-K · 10-Q