Lucid Diagnostics Inc. (LUCD)

Lucid Diagnostics 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	-45.53	-52.67	-56.17	-28.08	-8.28
Depreciation & Amortization	1.17	2.5	1.94	0	-
Stock-Based Compensation	4.53	6.82	14.99	9.6	0.07
Other Operating Activities	0.12	4.85	0.65	-	-
Change in Accounts Receivable	-	-0.03	0.18	-0.2	-
Change in Accounts Payable	0.1	0.09	-0.45	-0.67	1.15
Change in Other Net Operating Assets	-4.53	5.61	9.17	1.67	1.44
Operating Cash Flow	-44.14	-32.82	-29.69	-17.67	-5.63
Capital Expenditures	-0.3	-0.22	-0.91	-0.86	-
Cash Acquisitions	-	-	-3.2	-	-
Sale (Purchase) of Intangibles	-0.35	-	-	-	-
Investing Cash Flow	-0.65	-0.22	-4.11	-0.86	-
Short-Term Debt Issued	-	-	-	7.74	5.58
Long-Term Debt Issued	21.62	10	-	-	-
Total Debt Issued	21.62	10	-	7.74	5.58
Long-Term Debt Repaid	-3.62	-	-	-	-
Net Debt Issued (Repaid)	18	10	-	7.74	5.58
Issuance of Common Stock	0.45	0.84	2.61	70	0.01
Other Financing Activities	-	-	-	-5.66	-
Financing Cash Flow	48.25	29.46	2.61	72.08	5.58
Net Cash Flow	3.46	-3.58	-31.18	53.55	-0.05
Free Cash Flow	-44.44	-33.04	-30.59	-18.53	-5.63
Free Cash Flow Margin	-1022.46%	-1360.71%	-8114.85%	-3706.00%	-
Free Cash Flow Per Share	-0.88	-0.79	-0.85	-1.00	-0.40
Levered Free Cash Flow	-34.57	-15.24	-13.96	-21.58	3.17
Unlevered Free Cash Flow	-34.56	-14.98	-13.95	-21.17	3.17
Change in Net Working Capital	10.83	-6.22	-5.18	12.77	-8.28

Updated Mar 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q