Absci Corp
NASDAQ:ABSI
Cash Flow Statement
Cash Flow Statement
Absci Corp
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(14)
|
(23)
|
(61)
|
(81)
|
(101)
|
(119)
|
(107)
|
(111)
|
(105)
|
(99)
|
(112)
|
(106)
|
(111)
|
(109)
|
(92)
|
(98)
|
(103)
|
(107)
|
(113)
|
(115)
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
4
|
7
|
9
|
11
|
12
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
12
|
|
| Change in Deffered Taxes |
0
|
(0)
|
(6)
|
(7)
|
(9)
|
(8)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
3
|
4
|
8
|
11
|
12
|
15
|
15
|
13
|
11
|
10
|
9
|
11
|
12
|
15
|
18
|
19
|
21
|
20
|
19
|
|
| Other Non-Cash Items |
1
|
3
|
32
|
42
|
46
|
48
|
23
|
17
|
13
|
10
|
29
|
27
|
30
|
32
|
13
|
16
|
18
|
19
|
19
|
17
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
3
|
5
|
(4)
|
(3)
|
(5)
|
(7)
|
3
|
(2)
|
(4)
|
(7)
|
(2)
|
2
|
1
|
6
|
(3)
|
(0)
|
(1)
|
5
|
5
|
|
| Cash from Operating Activities |
(11)
N/A
|
(16)
-44%
|
(27)
-71%
|
(46)
-71%
|
(61)
-32%
|
(74)
-23%
|
(83)
-11%
|
(80)
+3%
|
(81)
-2%
|
(80)
+1%
|
(77)
+4%
|
(68)
+11%
|
(65)
+5%
|
(62)
+3%
|
(60)
+4%
|
(70)
-17%
|
(72)
-3%
|
(76)
-5%
|
(76)
0%
|
(81)
-6%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(2)
|
(8)
|
(26)
|
(31)
|
(38)
|
(39)
|
(25)
|
(24)
|
(16)
|
(10)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Items |
0
|
(3)
|
(28)
|
(29)
|
(29)
|
(27)
|
(9)
|
(81)
|
(111)
|
(138)
|
(60)
|
34
|
83
|
33
|
(36)
|
(41)
|
(41)
|
20
|
28
|
(49)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(11)
-400%
|
(54)
-396%
|
(60)
-11%
|
(67)
-12%
|
(65)
+3%
|
(33)
+49%
|
(105)
-216%
|
(127)
-21%
|
(147)
-16%
|
(66)
+55%
|
33
N/A
|
82
+150%
|
33
-60%
|
(36)
N/A
|
(42)
-15%
|
(42)
+0%
|
20
N/A
|
28
+39%
|
(51)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
69
|
73
|
70
|
280
|
215
|
211
|
211
|
1
|
1
|
1
|
1
|
1
|
1
|
83
|
84
|
85
|
87
|
48
|
47
|
107
|
|
| Net Issuance of Debt |
1
|
126
|
123
|
122
|
121
|
(5)
|
1
|
2
|
5
|
5
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
71
N/A
|
200
+182%
|
193
-3%
|
402
+108%
|
336
-16%
|
206
-39%
|
212
+3%
|
3
-99%
|
5
+106%
|
5
-1%
|
(2)
N/A
|
(2)
N/A
|
(4)
-142%
|
78
N/A
|
79
+1%
|
80
+2%
|
83
+3%
|
44
-47%
|
43
-2%
|
103
+138%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
58
N/A
|
173
+200%
|
112
-35%
|
296
+163%
|
208
-30%
|
66
-68%
|
96
+46%
|
(182)
N/A
|
(203)
-11%
|
(223)
-10%
|
(145)
+35%
|
(37)
+74%
|
13
N/A
|
48
+274%
|
(17)
N/A
|
(32)
-82%
|
(31)
+1%
|
(12)
+61%
|
(5)
+57%
|
(28)
-434%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(24)
-84%
|
(53)
-118%
|
(77)
-45%
|
(99)
-29%
|
(113)
-15%
|
(107)
+5%
|
(104)
+3%
|
(98)
+6%
|
(90)
+8%
|
(83)
+8%
|
(70)
+16%
|
(65)
+6%
|
(63)
+4%
|
(61)
+4%
|
(71)
-17%
|
(73)
-3%
|
(77)
-5%
|
(77)
+0%
|
(82)
-7%
|
|