Biohaven Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-647.68	-738.82	-846.42	-408.17	-570.28	-213.8
Depreciation & Amortization	10.04	9.92	7.86	6.91	1.39	1.39
Stock-Based Compensation	87.59	112.36	71.96	28.79	193.56	65.64
Other Adjustments	3.17	168.27	64.81	16.13	106.25	-0.74
Changes in Accounts Payable	-7.7	-6.39	0.71	4.87	5.93	1.03
Changes in Accrued Expenses	-62.98	4.21	8.06	-7.44	6.8	9.82
Changes in Other Operating Activities	23.33	3.53	8.04	27.18	-41.34	-9.18
Operating Cash Flow	-594.23	-609.44	-745.68	-331.73	-297.69	-145.84
Capital Expenditures	0.46	-	-4.05	-3.05	-6.07	-0.94
Purchases of Intangible Assets	-	-	-	-	-35	-
Purchases of Investments	-242	-266.88	-0.72	-194.12	-263.72	-
Proceeds from Sale of Investments	395	570	504.36	327	-	-
Other Investing Activities	-0.93	-1.85	0.39	-	-	1.88
Investing Cash Flow	151.61	301.28	499.99	129.83	-304.79	0.94
Long-Term Debt Issued	125	250	-	-	-	-
Net Long-Term Debt Issued (Repaid)	125	250	-	-	-	-
Issuance of Common Stock	1.6	191.01	677.67	247.92	284.26	0.4
Net Common Stock Issued (Repurchased)	1.6	191.01	677.67	247.92	284.26	0.4
Other Financing Activities	-1.07	-1.89	0.11	-36.01	483.34	138.05
Financing Cash Flow	617.76	439.12	677.77	211.91	767.6	138.45
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.01	-0	0.08	-0.5	0.43	-
Net Cash Flow	175.13	130.95	-149.58	9.52	165.55	-6.45
Free Cash Flow	-593.77	-609.44	-749.73	-334.77	-303.76	-146.78
Free Cash Flow Per Share	-4.99	-5.66	-8.22	-4.70	-6.79	-3.73
Levered Free Cash Flow	-559.52	-477.54	-825.81	-379.69	-603.57	-211.68
Unlevered Free Cash Flow	-692.21	-735.56	-865.26	-406.1	-601.66	-218.19

SEC Filings: 10-K · 10-Q