Orchestra BioMed Holdings, Inc. (OBIO)

Orchestra BioMed Holdings Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-52.7	-61.02	-49.12	-33.61	-0.38
Depreciation & Amortization	0.33	0.31	0.29	0.22	-
Stock-Based Compensation	11.98	10.62	7.63	3.41	-
Other Adjustments	1.81	0.31	-1.61	1.14	-0.02
Change in Receivables	-0	0.02	-0	0.03	-
Changes in Inventories	-0.14	-0.03	0.13	-0.21	-
Changes in Accounts Payable	4.87	2.97	0.15	3.35	-0.01
Changes in Accrued Expenses	-	-	-	-	0.06
Changes in Unearned Revenue	-15.43	-2.01	-2.11	-2.86	-
Changes in Other Operating Activities	0.33	-1.72	-1.47	-0.76	0.08
Operating Cash Flow	-48.96	-50.56	-46.13	-29.29	-0.27
Capital Expenditures	-0.49	-0.29	-0.08	-0.59	-
Purchases of Investments	49.86	86.63	152.8	-63.53	-
Proceeds from Sale of Investments	-76.31	-72.65	-142.03	-	-
Payments for Business Acquisitions	-	-0.6	-	-	-
Investing Cash Flow	-26.94	13.09	10.69	-64.12	-
Long-Term Debt Issued	-	15	-	10	-
Long-Term Debt Repaid	-	-	-10.85	-6.45	-
Net Long-Term Debt Issued (Repaid)	-	15	-10.85	3.55	-
Issuance of Common Stock	59.41	15.28	57.06	110.03	-
Repurchase of Common Stock	-1.55	-0.55	-	-0.01	-
Net Common Stock Issued (Repurchased)	57.86	14.73	57.06	110.02	-
Issuance of Preferred Stock	12.56	-	-	-	-
Net Preferred Stock Issued (Repurchased)	12.56	-	-	-	-
Other Financing Activities	17.91	-0.55	-	-10.32	-
Financing Cash Flow	88.33	29.17	46.22	103.26	-
Net Cash Flow	12.43	-8.3	10.78	9.85	-0.27
Free Cash Flow	-49.45	-50.85	-46.21	-29.88	-0.27
FCF Margin	-147.70%	-1927.48%	-1674.09%	-845.74%	-
Free Cash Flow Per Share	-1.04	-1.38	-1.39	-1.99	-0.03
Levered Free Cash Flow	-116.19	-107.82	-63.06	-30.9	-0.26
Unlevered Free Cash Flow	-62.34	-65.07	-54.6	-33.5	-0.27

Updated Mar 12, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q