BioAge Labs 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-79.03	-71.11	-63.85	-39.72
Depreciation & Amortization	0.18	0.17	0.16	0.13
Loss (Gain) From Sale of Assets	0.06	0.06	-	-
Stock-Based Compensation	10.75	6.98	3.02	2.54
Other Operating Activities	0.15	1.21	16.6	0.08
Change in Accounts Payable	0.67	0.01	-0.39	0.99
Change in Unearned Revenue	6.29	9.19	3.31	-
Change in Other Net Operating Assets	4.14	1.98	3.79	-0.2
Operating Cash Flow	-57.4	-51.52	-37.36	-36.18
Capital Expenditures	-0.92	-0.37	-0.17	-0.1
Investment in Securities	-93.04	-	-0.1	-
Investing Cash Flow	-93.96	-0.37	-0.27	-0.1
Short-Term Debt Issued	-	-	23.5	-
Long-Term Debt Issued	-	-	12.5	2.5
Total Debt Issued	-	-	36	2.5
Long-Term Debt Repaid	-	-6	-1	-
Net Debt Issued (Repaid)	-6	-6	35	2.5
Issuance of Common Stock	221.83	222.25	0	0.04
Other Financing Activities	-3.24	-5.05	-0.06	-0.05
Financing Cash Flow	212.59	381.2	34.94	2.5
Foreign Exchange Rate Adjustments	0.02	0.08	-	0.25
Net Cash Flow	61.25	329.39	-2.69	-33.54
Free Cash Flow	-58.32	-51.89	-37.53	-36.28
Free Cash Flow Per Share	-2.10	-4.84	-22.43	-21.70
Cash Interest Paid	1	1.42	1.16	0.13
Levered Free Cash Flow	-37.7	-34.21	-27.91	-
Unlevered Free Cash Flow	-36.98	-32.73	-23.04	-
Change in Working Capital	10.49	11.18	6.71	0.8

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

SEC Filings: 10-K · 10-Q