Niagen Bioscience, Inc. (NAGE)

NASDAQ: NAGE · Real-Time Price · USD

9.73

+0.34 (3.62%)

At close: May 13, 2025, 4:00 PM

9.83

+0.10 (1.03%)

Pre-market: May 14, 2025, 7:00 AM EDT

Niagen Bioscience 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 2021	FY 2020	2015 - 2019
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	14.11	8.55	-4.94	-16.54	-27.13	-19.93	Upgrade
Depreciation & Amortization	1.46	1.48	1.71	1.88	1.63	1.51	Upgrade
Loss (Gain) From Sale of Assets	-0.02	-0.02	-0.01	0.01	-	-	Upgrade
Asset Writedown & Restructuring Costs	-	-	0	-	-	0.4	Upgrade
Stock-Based Compensation	3.75	3.66	4.75	5.74	6.2	6.94	Upgrade
Provision & Write-off of Bad Debts	-2.61	-1.26	0.96	0.06	0.05	0.04	Upgrade
Other Operating Activities	-3.45	-3.44	0.08	0.07	0.11	0.09	Upgrade
Change in Accounts Receivable	2.16	-1.28	2.26	-3.32	-2.58	-0.56	Upgrade
Change in Inventory	1.31	5.33	0.15	-1.08	-1.92	-0.15	Upgrade
Change in Accounts Payable	3.37	-1.07	0.55	-0.74	0.98	-0.18	Upgrade
Change in Unearned Revenue	-0.76	-0.32	-0.61	-0.4	-0.21	0.67	Upgrade
Change in Other Net Operating Assets	0.37	0.46	2.21	-0.78	-1.28	0.56	Upgrade
Operating Cash Flow	19.7	12.11	7.12	-15.1	-24.16	-10.6	Upgrade
Operating Cash Flow Growth	326.34%	70.14%	-	-	-	-	Upgrade
Capital Expenditures	-0.15	-0.16	-0.15	-0.33	-0.41	-0.12	Upgrade
Sale of Property, Plant & Equipment	0.02	0.02	0.01	-	-	-	Upgrade
Sale (Purchase) of Intangibles	-	-	-	-	-	-0.02	Upgrade
Other Investing Activities	-	-	-	-	-	-0.02	Upgrade
Investing Cash Flow	-0.13	-0.14	-0.14	-0.33	-0.41	-0.17	Upgrade
Long-Term Debt Repaid	-	-0.01	-0.02	-0.02	-0.03	-0.27	Upgrade
Net Debt Issued (Repaid)	-0.01	-0.01	-0.02	-0.02	-0.03	-0.27	Upgrade
Issuance of Common Stock	8.55	5.43	-	7.75	36.24	8.97	Upgrade
Other Financing Activities	-0.05	-0.05	-0.08	-0.08	-0.11	-0.05	Upgrade
Financing Cash Flow	8.49	5.37	-0.09	7.65	36.09	8.65	Upgrade
Net Cash Flow	28.05	17.34	6.88	-7.78	11.52	-2.12	Upgrade
Free Cash Flow	19.54	11.95	6.97	-15.43	-24.57	-10.72	Upgrade
Free Cash Flow Growth	332.18%	71.42%	-	-	-	-	Upgrade
Free Cash Flow Margin	18.11%	11.99%	8.34%	-21.42%	-36.43%	-18.10%	Upgrade
Free Cash Flow Per Share	0.24	0.15	0.09	-0.22	-0.37	-0.18	Upgrade
Cash Interest Paid	0	0	0	0	0	0.01	Upgrade
Levered Free Cash Flow	15.43	9.61	9.47	-9.64	-13.5	-3.32	Upgrade
Unlevered Free Cash Flow	15.43	9.61	9.47	-9.64	-13.46	-3.27	Upgrade
Change in Net Working Capital	-2.11	0.2	-6.66	5.28	3.96	-0.83	Upgrade

Updated Mar 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.