Xenon Pharmaceuticals Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-383.17	-345.91	-234.33	-182.39	-125.37	-78.88
Depreciation & Amortization	2.47	2.54	2.56	2.06	1.41	0.91
Stock-Based Compensation	58.43	53.71	50.72	32.37	20.38	10.02
Other Adjustments	2.91	6.18	-6.05	-9.05	3.84	1.1
Change in Receivables	7.49	0.1	-0.61	0.13	1.76	-0.46
Changes in Accounts Payable	7.49	5.51	8.53	3.93	8.06	2.97
Changes in Unearned Revenue	-	-	-	-	-	-3.64
Changes in Other Operating Activities	-4.96	-1.26	-2.2	1.84	-11.1	-1.52
Operating Cash Flow	-306.36	-279.12	-181.39	-151.11	-101.03	-69.5
Capital Expenditures	-0.89	-0.8	-3.08	-5.62	-2.89	-2.05
Purchases of Investments	-730.07	-355.66	-532.27	-793.91	-551.14	-389.47
Proceeds from Sale of Investments	507.17	574.45	700.34	688.14	260.63	144.75
Investing Cash Flow	-223.79	218	165	-111.39	-293.41	-246.77
Issuance of Common Stock	846.82	117.11	12.13	353.52	278.47	447.54
Net Common Stock Issued (Repurchased)	846.82	117.11	12.13	353.52	278.47	447.54
Financing Cash Flow	958.98	117.11	12.13	353.52	278.47	447.54
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.39	0.46	-1.67	0.38	-2.48	-0.59
Net Cash Flow	429.21	56.45	-5.93	91.4	-118.45	130.68
Free Cash Flow	-307.25	-279.92	-184.46	-156.73	-103.92	-71.55
FCF Margin	-	-3732.23%	-	-	-1101.57%	-388.09%
Free Cash Flow Per Share	-3.77	-3.53	-2.37	-2.34	-1.72	-1.64
Levered Free Cash Flow	-379.05	-339.91	-228.52	-180.18	-129.46	-80.42
Unlevered Free Cash Flow	-406.43	-368.17	-268.7	-211.5	-133.79	-82.32

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q