Eton Pharmaceuticals, Inc. (ETON)

Eton Pharmaceuticals 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	-3.82	-0.94	-9.02	-1.96	-27.97
Depreciation & Amortization	1.15	0.9	1.77	0.46	0.65
Other Amortization	1.11	0.12	0.13	0.15	0.12
Loss (Gain) From Sale of Assets	-	-	-	-0.18	-
Stock-Based Compensation	3.17	3.14	4.22	3.38	2.58
Other Operating Activities	0.07	0.07	0.06	-0.37	1.26
Change in Accounts Receivable	-3.12	-1.56	3.62	-5.42	0.43
Change in Inventory	-1.31	-0.35	-0.01	0.69	-0.86
Change in Accounts Payable	2.32	0.05	-0.01	-0.57	1.77
Change in Other Net Operating Assets	1.41	5.39	4.06	-0.91	-0.32
Operating Cash Flow	0.97	6.82	4.82	-4.72	-22.35
Operating Cash Flow Growth	-85.78%	41.36%	-	-	-
Capital Expenditures	-0.03	-	-0.04	-0.01	-0.05
Sale of Property, Plant & Equipment	-	-	-	0.7	-
Cash Acquisitions	-30	-	-	-	-
Sale (Purchase) of Intangibles	-9.99	-0.78	-2.75	-3.25	-
Investing Cash Flow	-40.01	-0.78	-2.79	-2.56	-0.05
Long-Term Debt Issued	25.31	-	-	-	2.48
Long-Term Debt Repaid	-1.16	-1.16	-0.39	-0.15	-
Net Debt Issued (Repaid)	24.15	-1.16	-0.39	-0.15	2.48
Issuance of Common Stock	8.44	0.38	0.25	0.54	29.15
Repurchase of Common Stock	-	-0.18	-	-	-
Financing Cash Flow	32.59	-0.96	-0.13	0.39	31.63
Net Cash Flow	-6.45	5.08	1.9	-6.89	9.23
Free Cash Flow	0.94	6.82	4.78	-4.73	-22.4
Free Cash Flow Growth	-86.16%	42.48%	-	-	-
Free Cash Flow Margin	2.42%	21.54%	22.51%	-21.66%	-57425.64%
Free Cash Flow Per Share	0.04	0.27	0.19	-0.19	-1.07
Cash Interest Paid	0.67	0.84	0.73	0.82	0.8
Cash Income Tax Paid	0.08	0.25	-	-	-
Levered Free Cash Flow	-18.78	5.6	5.36	-7.02	-13.11
Unlevered Free Cash Flow	-18.64	6.15	5.83	-6.52	-12.68
Change in Net Working Capital	11.57	-3.63	-7.79	6.17	-1.09

Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q