Kyntra Bio 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	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	215.65	-47.58	-284.23	-293.65	-290.02	-189.29
Depreciation & Amortization	1.09	2.69	9.93	10.6	14.81	22.05
Stock-Based Compensation	4.13	25.22	50.77	65.6	71.16	72.72
Other Adjustments	-0.42	-0.87	28.2	1.09	61.74	1.5
Change in Receivables	6.77	-6.74	3.43	0.77	25.18	-11.97
Changes in Inventories	9.75	22.28	-1.7	-11	-14.16	-9.18
Changes in Accounts Payable	-3.09	14.51	-15.51	5.91	0.81	17.73
Changes in Accrued Expenses	-124.83	-93.79	-49.78	90.56	16.38	30.91
Changes in Unearned Revenue	-149.4	-28.3	-28.17	-4.13	57.64	45.08
Changes in Other Operating Activities	64.83	-25.43	-27.97	-11.67	-25.76	102.06
Operating Cash Flow	-16.91	-138	-315.02	-145.93	-82.23	81.6
Capital Expenditures	-0.18	-0.27	-2.52	-3.74	-5.19	-3.99
Sale of Property, Plant & Equipment	0.21	1.05	-	0.01	-	-
Purchases of Intangible Assets	-	-	-	-35	-25	-
Purchases of Investments	-3.04	-8.63	-251.83	-164.02	-484.14	-12.09
Proceeds from Sale of Investments	1.66	133.84	407.35	291.87	87.36	468.57
Other Investing Activities	-	-	0.66	-	-	-
Investing Cash Flow	88.85	125.99	153.66	89.12	-426.97	452.49
Long-Term Debt Issued	-	-	74.08	-	-	-
Long-Term Debt Repaid	-0.01	-0.04	-0.15	-0.14	-5.49	-12.62
Net Long-Term Debt Issued (Repaid)	-0.01	-0.04	73.93	-0.14	-5.49	-12.62
Issuance of Common Stock	0.02	0.14	52.14	4.18	12.7	37.83
Repurchase of Common Stock	0.28	-	-0.24	-5.17	-7.37	-11.46
Net Common Stock Issued (Repurchased)	0.3	0.14	51.9	-0.98	5.33	26.37
Other Financing Activities	-0.07	-0.35	-3.08	47.89	-0.4	-0.4
Financing Cash Flow	-86.01	-0.26	122.75	46.78	-0.56	13.34
Effect of Exchange Rate Changes on Cash and Cash Equivalents	1.04	0.75	-3.4	-5.48	2.6	4.7
Net Cash Flow	-13.03	-11.51	-42.01	-15.52	-507.17	552.13
Free Cash Flow	-17.09	-138.27	-317.54	-149.67	-87.42	77.61
FCF Margin	14.47%	-466.78%	-678.46%	-106.35%	-37.15%	44.02%
Free Cash Flow Per Share	-4.23	-1.38	-81.59	-39.98	-23.67	21.59
Levered Free Cash Flow	13.82	-155.92	-326.01	-217.26	-250.99	2.75
Unlevered Free Cash Flow	-326.2	-258.98	-438.68	-224.13	-243.66	13.14

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.