XOMA Royalty Corporation (XOMA)

XOMA Royalty Cash Flow Statement

Financials in millions USD. 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	33.81	31.71	-13.82	-40.83	-17.1	15.8
Depreciation & Amortization	3.32	2.97	0.22	0.9	0.1	0.01
Stock-Based Compensation	9.7	9.41	10.43	9.22	3.69	6.29
Other Adjustments	-28.36	-29.86	-7.78	14.58	0.61	1.47
Change in Receivables	1.6	-2.43	-0.84	-1	0.21	0.05
Changes in Accounts Payable	-9.96	-10.6	1.6	-0.52	1.85	0.77
Changes in Income Taxes Payable	-	-	-	-	-0.09	1.62
Changes in Unearned Revenue	-1.3	-1.31	-3.57	-2.11	-1.88	-1.64
Changes in Other Operating Activities	1.99	2.96	0.02	0.11	-0.27	-1.68
Operating Cash Flow	6.79	2.87	-13.75	-18.16	-12.88	22.68
Operating Cash Flow Growth	-	-	-	-	-	124.71%
Capital Expenditures	0.05	-	-0.02	-0.02	-	-
Purchases of Intangible Assets	-10.42	-21.28	-20.18	-	-15.25	-
Purchases of Investments	-0.1	-0.1	-3.24	-	-	-
Proceeds from Sale of Investments	-	7	-	-	-	-
Payments for Business Acquisitions	5.78	69.96	18.93	-	-	-
Other Investing Activities	2.23	-4.7	-23.75	-0.69	-4.97	-26.5
Investing Cash Flow	64.13	50.89	-28.26	-0.71	-20.22	-26.5
Long-Term Debt Issued	-	-	-	130	-	-
Long-Term Debt Repaid	-11.92	-10.6	-6.9	-4.25	-	-21.35
Net Long-Term Debt Issued (Repaid)	-11.92	-10.6	-6.9	125.75	-	-21.35
Issuance of Common Stock	5.29	5.37	5.21	0.47	2.42	1.58
Repurchase of Common Stock	-15.76	-16.04	-0.01	-	-	-
Net Common Stock Issued (Repurchased)	-10.48	-10.67	5.2	0.47	2.42	1.58
Issuance of Preferred Stock	-	4.02	-	-	-	40
Net Preferred Stock Issued (Repurchased)	-	4.02	-	-	-	40
Preferred Share Dividends Paid	-5.53	-5.47	-5.47	-	-5.47	-3.5
Other Financing Activities	-2.95	-3.74	-3.95	-5.62	-1.4	-3.9
Financing Cash Flow	-27.21	-26.46	-11.13	120.59	-4.45	12.84
Net Cash Flow	43.72	27.29	-53.13	101.72	-37.55	9.01
Free Cash Flow	6.84	2.87	-13.77	-18.18	-12.88	22.68
Free Cash Flow Growth	138.37%	-	-	-	-	124.91%
FCF Margin	14.09%	5.51%	-48.33%	-381.99%	-213.69%	59.43%
Free Cash Flow Per Share	0.38	0.16	-1.18	-1.80	-1.13	0.93
Levered Free Cash Flow	13.74	15.25	-28.14	83.27	-17.4	-6.4
Unlevered Free Cash Flow	-0.93	5.41	-41.73	-43.49	-17.7	16.6

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

SEC Filings: 10-K · 10-Q