Quantum BioPharma Ltd. (QNTM)

Quantum BioPharma 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	-26.18	-14.2	-17.9	-23.61	-35.29
Depreciation & Amortization	0.55	0.49	2.51	4.53	4.05
Asset Writedown & Restructuring Costs	-	-	4.56	-	-
Loss (Gain) From Sale of Investments	-0.43	0	0.38	0.23	0.86
Stock-Based Compensation	2.95	0.15	3.84	1.53	7.44
Other Operating Activities	12.9	-3.08	-5.84	-2.76	0.68
Change in Accounts Receivable	0.2	-0.15	0.16	0.22	-0.11
Change in Inventory	0.07	-0.12	-	-	-
Change in Accounts Payable	1.18	4.27	2.05	-0.7	3.6
Change in Unearned Revenue	-1	1	-	-	-
Change in Other Net Operating Assets	1.54	4.75	-0.57	-6.64	-0.61
Operating Cash Flow	-8.24	-6.88	-10.83	-28.33	-20.75
Capital Expenditures	-	-	-	-0.11	-
Cash Acquisitions	-	-	0.03	-	0.77
Sale (Purchase) of Intangibles	-	-	-	-0.25	-0.5
Investment in Securities	1.18	-0.5	-0.3	-0.24	-
Other Investing Activities	-3.13	-1	-	12.73	-
Investing Cash Flow	-1.95	-1.5	-0.27	12.12	0.27
Short-Term Debt Issued	5.36	1.01	-	-	-
Total Debt Issued	5.36	1.01	-	-	-
Short-Term Debt Repaid	-1.5	-	-	-	-0.07
Long-Term Debt Repaid	-0.11	-0.06	-0.19	-0.14	-0.06
Total Debt Repaid	-1.61	-0.06	-0.19	-0.14	-0.13
Net Debt Issued (Repaid)	3.75	0.95	-0.19	-0.14	-0.13
Issuance of Common Stock	0.53	10.67	0.02	-	38.34
Repurchase of Common Stock	-	-	-2.96	-1.93	-
Other Financing Activities	1.82	-	-	-	-
Financing Cash Flow	6.1	11.62	-3.13	-2.07	38.21
Net Cash Flow	-4.09	3.24	-14.22	-18.28	17.73
Free Cash Flow	-8.24	-6.88	-10.83	-28.45	-20.75
Free Cash Flow Per Share	-2.51	-6.05	-17.78	-47.74	-38.59
Levered Free Cash Flow	-7.39	-5.12	-15.51	-2.75	-8.19
Unlevered Free Cash Flow	-7	-5.1	-15.51	-2.72	-8.15
Change in Working Capital	1.99	9.76	1.64	-7.12	2.89

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q