Turnstone Biologics 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-47.2	-70.84	-55.2	-30.83	33.27
Depreciation & Amortization	1.13	1.84	2.8	3.9	1.39
Loss (Gain) From Sale of Assets	3.09	0.53	0.32	-	-
Asset Writedown & Restructuring Costs	-	-	1.58	0.5	-
Loss (Gain) From Sale of Investments	-0.48	-1.86	-2.06	-0.1	0.54
Stock-Based Compensation	2.2	3.68	4.22	6.42	2.61
Other Operating Activities	-1.02	-0.82	0.11	7.02	2.31
Change in Accounts Receivable	-	0.19	8.53	-2.01	-2.37
Change in Accounts Payable	1.23	0.83	-3.4	3.41	-2.16
Change in Unearned Revenue	-	-	-19.31	-53.1	-81.94
Change in Income Taxes	-	-	-	-	-0.1
Change in Other Net Operating Assets	-4.4	-0.98	-3.75	-6.26	0.81
Operating Cash Flow	-45.45	-67.44	-66.15	-71.06	-45.63
Capital Expenditures	0.02	-0.23	-1.25	-5.17	-3.41
Sale of Property, Plant & Equipment	0.95	0.03	0.45	-	-
Investment in Securities	45.5	78.76	-27.3	-9.76	0.06
Investing Cash Flow	46.47	78.56	-28.09	-14.93	-3.35
Issuance of Common Stock	-	0.04	77.94	0.16	0.34
Other Financing Activities	0.06	-0.03	-0.9	-2.81	-
Financing Cash Flow	0.06	0.01	77.05	-2.66	79.95
Net Cash Flow	1.08	11.13	-17.2	-88.65	30.98
Free Cash Flow	-45.43	-67.67	-67.4	-76.23	-49.04
Free Cash Flow Margin	-	-	-349.12%	-104.00%	-48.41%
Free Cash Flow Per Share	-1.97	-2.94	-5.83	-30.68	-18.16
Cash Income Tax Paid	0.08	0.2	0.1	0.08	2.01
Levered Free Cash Flow	-31.87	-40.89	-45.82	-31.3	-
Unlevered Free Cash Flow	-31.87	-40.89	-45.82	-31.3	-
Change in Working Capital	-3.17	0.05	-17.92	-57.97	-85.76

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q