Magnachip Semiconductor Corporation (MX)

Sage Therapeutics Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-74.17	-54.31	-36.62	-8.04	56.71	344.97
Depreciation & Amortization	17.62	16.16	16.68	15	14.24	11.12
Other Amortization	-	-	-	-	0.26	2.22
Asset Writedown & Restructuring Costs	-2.73	4.64	-	-	-	-
Stock-Based Compensation	6.84	6.21	7.22	6.04	7.7	6.7
Other Operating Activities	67.57	34.11	-0.06	36.53	43.26	-46.25
Change in Accounts Receivable	7.08	2.72	1.91	10.28	7.51	-5.01
Change in Inventory	-0.05	-1.58	2.37	-12.63	-5.94	-0.82
Change in Accounts Payable	-2.59	-1.97	7.15	-16.33	-11.44	4.91
Change in Unearned Revenue	-0.31	-0.31	0.09	-1.26	-0.13	2.17
Change in Income Taxes	-1.47	-1.43	-1.57	-8.4	-0	10.83
Change in Other Net Operating Assets	0.78	-10.37	-0.19	-16.03	-24.43	-41.61
Operating Cash Flow	18.58	-6.13	-3.01	5.17	87.74	7.47
Operating Cash Flow Growth	-	-	-	-94.11%	1074.61%	-85.21%
Capital Expenditures	-1.08	-11.6	-6.96	-23.39	-32.21	-36.1
Sale of Property, Plant & Equipment	-	-	-	0.55	1.45	0.07
Sale (Purchase) of Intangibles	-0.41	-0.32	-0.26	-0.39	-0.61	-0.74
Investment in Securities	-30	-	-	-	-	-
Other Investing Activities	-5.6	0.24	-0.44	-1.69	-0.06	355.26
Investing Cash Flow	-37.09	-11.67	-7.66	-24.93	-31.44	318.48
Long-Term Debt Issued	-	30.06	-	-	-	-
Long-Term Debt Repaid	-	-0.61	-0.58	-0.5	-0.56	-224.8
Net Debt Issued (Repaid)	52.54	29.45	-0.58	-0.5	-0.56	-224.8
Issuance of Common Stock	-	-	0.03	1.79	4.28	3.92
Repurchase of Common Stock	-15.73	-12.89	-51.78	-13.96	-39.15	-1.13
Other Financing Activities	-	-	-	-0.07	-0.11	-0.28
Financing Cash Flow	36.81	16.56	-52.34	-12.74	-35.54	-222.28
Foreign Exchange Rate Adjustments	-38.13	-18.23	-4.38	-21.56	-21.15	24.61
Net Cash Flow	-19.82	-19.48	-67.39	-54.07	-0.39	128.28
Free Cash Flow	17.5	-17.73	-9.97	-18.23	55.53	-28.63
Free Cash Flow Margin	7.47%	-7.65%	-4.33%	-5.40%	11.71%	-5.65%
Free Cash Flow Per Share	0.47	-0.47	-0.24	-0.41	1.16	-0.62
Cash Interest Paid	0.97	0.97	-	-	2.09	22.22
Cash Income Tax Paid	1.34	1.34	1.44	18.99	12.67	23.06
Levered Free Cash Flow	-8.88	-13.14	10.03	-24.82	15.03	45.62
Unlevered Free Cash Flow	-7.54	-11.91	10.55	-24.1	15.62	54.74
Change in Net Working Capital	1.8	-6.62	-24.1	20.14	4.67	-53.75

Updated May 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q