Estrella Immunopharma, Inc. (ESLA)

Estrella Immunopharma Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2024	FY 2023	FY 2023	FY 2023
Period Ending	Mar 31, 2025	Dec 31, 2024	Jun 30, 2024	Dec 31, 2023	Jun 30, 2023	Dec 31, 2022
Net Income	-9.9	-7.31	-7.31	-7.31	-11.11	-1
Stock-Based Compensation	0.16	1.19	1.19	1.19	0.41	-
Other Adjustments	-	-	-	-	-	-0.62
Changes in Accounts Payable	-0.1	-9.33	-9.33	-9.33	8.39	-
Changes in Accrued Expenses	3.93	-0.47	-0.47	-0.47	0.14	0.33
Changes in Income Taxes Payable	-0	-0	-0	-0	0	0.13
Changes in Other Operating Activities	-1.34	-0.15	-0.15	-0.15	0.83	0.13
Operating Cash Flow	-7.21	-16.07	-16.07	-16.07	-1.34	-1.04
Proceeds from Sale of Investments	-	-	5.07	-	-	36.17
Other Investing Activities	-	-	-0.11	-	-0.27	-
Investing Cash Flow	-	-	4.96	-	-0.27	36.17
Short-Term Debt Issued	-	-	0.3	-	-	0.55
Short-Term Debt Repaid	-	-	-0.3	-	-	-
Net Short-Term Debt Issued (Repaid)	-	-	-	-	-	0.55
Issuance of Common Stock	-	10	10.73	10	-	-
Repurchase of Common Stock	-0.53	-0.35	-0.35	-0.35	-	-36.11
Net Common Stock Issued (Repurchased)	-0.53	9.65	10.37	9.65	-	-36.11
Issuance of Preferred Stock	-	-	9.02	-	-	-
Net Preferred Stock Issued (Repurchased)	-	-	9.02	-	-	-
Other Financing Activities	-	-1.53	-6.6	-1.53	-	-
Financing Cash Flow	-0.53	12.79	12.79	12.79	-	-35.56
Net Cash Flow	-7.74	1.69	1.69	1.69	-1.61	-0.44
Free Cash Flow	-5.24	-16.07	-16.07	-16.07	-1.34	-1.04
Free Cash Flow Per Share	-0.14	-0.59	-0.59	-0.59	-4.37	-0.74
Levered Free Cash Flow	-5.44	-17.26	-17.26	-17.26	-1.75	0.13
Unlevered Free Cash Flow	-5.44	-17.26	-17.26	-17.26	-1.75	-1.13

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

SEC Filings: 10-K · 10-Q