Elutia Inc.
ELUT · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$54 | -$38 | -$33 | -$25 |
| Dep. & Amort. | $4 | $4 | $4 | $4 |
| Deferred Tax | $0 | $0 | $0 | $0 |
| Stock-Based Comp. | $8 | $2 | $4 | $4 |
| Change in WC | $4 | $9 | $6 | $2 |
| Other Non-Cash | $16 | $1 | -$2 | -$0 |
| Operating Cash Flow | -$23 | -$22 | -$21 | -$15 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$1 | -$0 | -$1 | -$0 |
| Net Acquisitions | $0 | $0 | $0 | $0 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | $0 | $15 | $0 | $0 |
| Investing Cash Flow | -$0 | $14 | -$1 | -$0 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$2 | -$2 | $2 | -$5 |
| Stock Issued | $0 | $0 | $10 | $14 |
| Stock Repurch. | -$1 | -$0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | $20 | $12 | -$3 | -$3 |
| Financing Cash Flow | $17 | $10 | $9 | $7 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | -$6 | $2 | -$13 | -$9 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $19 | $17 | $30 | $40 |
| End Cash | $13 | $19 | $17 | $30 |
| Free Cash Flow | -$23 | -$22 | -$22 | -$16 |