Zura Bio Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Mar '22 Mar 31, 2022
Net Income	-65.1	-52.4	-60.36	-28.08	-46.91
Depreciation & Amortization	0.04	0.01	-	-	-
Asset Writedown & Restructuring Costs	-	-	27.38	23.88	-
Stock-Based Compensation	12.57	16.8	9.66	0.36	-
Other Operating Activities	0.08	5.21	3.15	-1.34	45
Change in Accounts Payable	3.08	4.21	5.94	4.09	0.23
Change in Other Net Operating Assets	-4.03	-1.91	-0.83	-0.23	-
Operating Cash Flow	-53.36	-28.08	-15.05	-1.31	-1.68
Capital Expenditures	-0.14	-0.08	-	-	-
Sale (Purchase) of Intangibles	-	-5	-8	-13.09	-30
Investing Cash Flow	-0.14	-5.08	-8	-13.09	-30
Total Debt Issued	-	-	-	8.29	-
Short-Term Debt Repaid	-	-	-10	-	-
Total Debt Repaid	-	-	-10	-	-
Net Debt Issued (Repaid)	-	-	-10	8.29	-
Issuance of Common Stock	5.59	68.16	120.61	-	-
Repurchase of Common Stock	-0.35	-0.32	-	-	-
Other Financing Activities	-0.94	42	10.69	-3.09	-
Financing Cash Flow	4.3	109.84	121.29	16.11	60
Net Cash Flow	-49.2	76.69	98.24	1.71	28.32
Free Cash Flow	-53.5	-28.15	-15.05	-1.31	-1.68
Free Cash Flow Per Share	-0.57	-0.38	-0.46	-5.75	-
Levered Free Cash Flow	-28.16	-24.76	-25.08	-	-
Unlevered Free Cash Flow	-28.16	-24.76	-25.08	-	-
Change in Working Capital	-0.95	2.31	5.12	3.86	0.23

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q