Valneva SE (VALN)

Valneva SE Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-138.03	-115.19	-12.25	-101.43	-143.28	-73.43
Depreciation & Amortization	16.34	21.75	19.59	17.58	21.04	14.28
Stock-Based Compensation	7.28	9.53	7.98	5.11	-8.66	14.51
Other Adjustments	32.04	33.37	-160.25	22.29	31.69	27.69
Change in Receivables	6.34	13.33	15.71	-2.86	12.4	-21.35
Changes in Inventories	6.28	1.03	-6.8	-9.17	84.22	-92.37
Changes in Accounts Payable	0.01	-4.46	-3.32	-17.4	-14.05	35.24
Changes in Income Taxes Payable	-1.79	-2.2	-1.55	-1.24	-0.15	-1.63
Changes in Unearned Revenue	-1.35	-2.6	-2.79	-3.47	-114.6	34.45
Changes in Other Operating Activities	-7.76	-7.45	-14.36	-112.18	-113.95	139.51
Operating Cash Flow	-45.06	-52.89	-67.22	-202.74	-245.34	76.9
Operating Cash Flow Growth	-	-	-	-	-	-44.17%
Capital Expenditures	-3.27	-4.42	-13.87	-14.23	-29.25	-92.23
Sale of Property, Plant & Equipment	0.12	0.13	0.17	0.11	0.01	-
Purchases of Intangible Assets	0.01	-0.06	-2.58	-0.08	-0.08	-0.94
Proceeds from Sale of Intangible Assets	-	-	90.83	-	-	-
Proceeds from Sale of Investments	0.44	0.84	-	-	-	-
Payments for Business Acquisitions	-	-	-	-10.95	-	-
Proceeds from Business Divestments	-	-	-	3.36	-	-
Other Investing Activities	1.38	1.8	2.36	1.21	0.26	0.05
Investing Cash Flow	-0.47	-1.71	76.92	-20.59	-29.05	-93.12
Long-Term Debt Issued	173.89	174.4	-0.03	81.11	39.33	0.86
Long-Term Debt Repaid	-171.63	-171.63	-3.73	-2.1	-1.79	-1.96
Net Long-Term Debt Issued (Repaid)	2.25	2.77	-3.77	79.01	37.54	-1.1
Issuance of Common Stock	30.92	30	57.14	-0.24	189.84	166.82
Net Common Stock Issued (Repurchased)	30.92	30	57.14	-0.24	189.84	166.82
Other Financing Activities	-32.91	-33.39	-22.69	-15.69	-12.26	-11.22
Financing Cash Flow	0.27	-0.62	30.68	63.08	215.12	154.5
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-2.47	-3.4	1.81	-0.2	-0.83	3.96
Net Cash Flow	-45.26	-55.22	40.38	-160.25	-59.28	138.29
Free Cash Flow	-48.32	-57.31	-81.08	-216.98	-274.59	-15.33
FCF Margin	-30.91%	-32.81%	-47.81%	-141.16%	-76.00%	-4.40%
Free Cash Flow Per Share	-0.65	-0.68	-1.11	-3.13	-4.76	-0.31
Levered Free Cash Flow	-127.31	-110.77	-39.12	-162.51	-272.49	-37.27
Unlevered Free Cash Flow	-93.8	-81.18	-8.89	-224.51	-278.99	-27.16

Updated Mar 31, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q