COMPASS Pathways plc (CMPS)

COMPASS Pathways Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-155.12	-118.46	-91.51	-71.74	-60.33
Depreciation & Amortization	0.23	0.24	0.33	0.18	0.11
Loss (Gain) From Sale of Assets	-	0.04	-	-	-
Stock-Based Compensation	19.52	17.28	13.12	8.64	17.98
Other Operating Activities	4.46	0.05	3.27	1.82	1.77
Change in Accounts Payable	6.59	0.86	2.5	-0.16	1.3
Change in Other Net Operating Assets	4.45	4.28	-31.46	-5.6	-1.99
Operating Cash Flow	-119.19	-97.38	-105.45	-67.75	-41.38
Capital Expenditures	-	-0.07	-0.6	-0.33	-0.13
Sale of Property, Plant & Equipment	-	0	-	-	-
Investment in Securities	-	-	-	-	-0.5
Investing Cash Flow	-	-0.06	-0.6	-0.33	-0.63
Long-Term Debt Issued	-	29.59	-	-	-
Total Debt Issued	-	29.59	-	-	-
Net Debt Issued (Repaid)	-	29.59	-	-	-
Issuance of Common Stock	64.06	153.39	1.04	156.65	132.84
Repurchase of Common Stock	-0.24	-0.27	-	-	-
Other Financing Activities	-	-8.88	-	-	-
Financing Cash Flow	63.82	173.83	1.04	156.65	194.16
Foreign Exchange Rate Adjustments	0.19	0.87	-24.96	-5.58	13.23
Net Cash Flow	-55.17	77.26	-129.97	82.99	165.37
Free Cash Flow	-119.19	-97.44	-106.05	-68.08	-41.51
Free Cash Flow Per Share	-1.77	-1.91	-2.50	-1.70	-2.44
Cash Interest Paid	3.07	1.25	-	-	-
Cash Income Tax Paid	1.12	2.44	-	-	-
Levered Free Cash Flow	-66.77	-51	-72.3	-41.51	-12.26
Unlevered Free Cash Flow	-63.97	-49.62	-72.3	-41.51	-12.26
Change in Net Working Capital	-14.47	-10.45	25.17	4	0.76

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