Pasithea Therapeutics Corp. (KTTA)

Pasithea Therapeutics Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-19.73	-20.43	-13.9	-15.51	-11.73	-2.17
Depreciation & Amortization	0.66	0.66	0.65	0.65	0.01	0
Stock-Based Compensation	0.34	0.3	0.77	0.59	0.84	0.47
Other Adjustments	1.61	4.57	0.08	-0.12	-1.85	-1.58
Changes in Accounts Payable	0.16	0.01	-1.43	1.07	0.75	0.44
Changes in Other Operating Activities	-1.47	-0.33	-0.09	0.5	0.1	-0.33
Operating Cash Flow	-16.94	-15.21	-13.92	-12.81	-11.89	-3.17
Capital Expenditures	-	-	-	-0.03	-0.11	-0.02
Sale of Property, Plant & Equipment	-	0.01	-	0.11	-	-
Payments for Business Acquisitions	-	-	-	-	-2.19	-
Investing Cash Flow	-	0.01	-	0.08	-2.3	-0.02
Long-Term Debt Issued	-	-	-	0.39	-	-
Long-Term Debt Repaid	-	-	-	-0.39	-	-
Issuance of Common Stock	3.17	63.97	4.52	-	-	57.24
Repurchase of Common Stock	-	-	-	-3.73	-3.21	-
Net Common Stock Issued (Repurchased)	3.17	63.97	4.52	-3.73	-3.21	57.24
Other Financing Activities	-0.27	-0.45	-	-	-	-1.31
Financing Cash Flow	62.05	63.52	4.52	-3.73	-3.21	55.93
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.05	0.02	-0	-0	0.01	-0.01
Net Cash Flow	45.16	48.34	-9.41	-16.76	-19.81	52.72
Free Cash Flow	-16.94	-15.21	-13.92	-12.85	-12	-3.2
FCF Margin	-	-	-	-	-	-21216.00%
Free Cash Flow Per Share	-1.35	-2.16	-12.70	-10.47	-9.51	-6.14
Levered Free Cash Flow	-20.38	-20.08	-14.77	-13.77	-13.19	-2.08
Unlevered Free Cash Flow	-16.02	-20.51	-15.12	-13.79	-11.85	-4.42

Updated May 15, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q