Adicet Bio Inc
NASDAQ:ACET
Cash Flow Statement
Cash Flow Statement
Adicet Bio Inc
| Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | 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 |
(7)
|
(11)
|
(34)
|
(40)
|
(50)
|
(55)
|
(38)
|
(39)
|
(44)
|
(60)
|
(83)
|
(79)
|
(66)
|
(57)
|
(37)
|
(51)
|
(56)
|
(55)
|
(62)
|
(36)
|
(48)
|
(56)
|
(70)
|
(105)
|
(115)
|
(143)
|
(143)
|
(140)
|
(137)
|
(118)
|
(117)
|
(117)
|
(119)
|
(115)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
5
|
5
|
6
|
6
|
7
|
7
|
6
|
7
|
7
|
7
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
0
|
3
|
5
|
8
|
10
|
10
|
13
|
14
|
15
|
17
|
17
|
18
|
18
|
20
|
20
|
21
|
22
|
23
|
22
|
20
|
17
|
12
|
|
| Other Non-Cash Items |
3
|
3
|
19
|
16
|
17
|
18
|
2
|
1
|
2
|
2
|
3
|
3
|
4
|
5
|
7
|
14
|
13
|
14
|
15
|
13
|
18
|
19
|
20
|
20
|
21
|
42
|
43
|
44
|
44
|
27
|
24
|
20
|
17
|
11
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
2
|
4
|
6
|
7
|
4
|
(0)
|
(3)
|
(3)
|
2
|
6
|
(1)
|
(5)
|
(4)
|
(13)
|
(6)
|
(8)
|
(11)
|
(6)
|
(10)
|
(6)
|
(5)
|
3
|
9
|
7
|
7
|
0
|
(3)
|
(5)
|
(7)
|
(6)
|
(4)
|
(2)
|
(1)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(6)
-180%
|
(11)
-83%
|
(18)
-64%
|
(26)
-44%
|
(33)
-26%
|
(36)
-8%
|
(40)
-13%
|
(45)
-11%
|
(56)
-24%
|
(74)
-32%
|
(77)
-4%
|
(68)
+12%
|
(54)
+20%
|
(42)
+23%
|
(42)
0%
|
(49)
-18%
|
(51)
-4%
|
(51)
0%
|
(32)
+38%
|
(34)
-6%
|
(39)
-17%
|
(45)
-14%
|
(73)
-63%
|
(83)
-14%
|
(89)
-7%
|
(94)
-5%
|
(93)
+1%
|
(91)
+2%
|
(91)
-1%
|
(92)
-1%
|
(94)
-2%
|
(98)
-4%
|
(98)
0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(10)
|
(13)
|
(15)
|
(16)
|
(13)
|
(17)
|
(16)
|
(15)
|
(11)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(75)
|
(92)
|
(100)
|
(135)
|
(35)
|
0
|
44
|
122
|
112
|
139
|
116
|
82
|
69
|
23
|
10
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(96)
|
(118)
|
(119)
|
(86)
|
27
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+20%
|
(0)
N/A
|
(0)
-700%
|
(75)
-23 288%
|
(93)
-24%
|
(101)
-9%
|
(135)
-34%
|
(36)
+74%
|
0
N/A
|
44
+62 943%
|
121
+175%
|
111
-8%
|
139
+25%
|
115
-17%
|
81
-30%
|
65
-19%
|
13
-80%
|
(3)
N/A
|
(13)
-374%
|
(16)
-19%
|
(13)
+15%
|
(17)
-26%
|
(16)
+4%
|
(15)
+8%
|
(11)
+26%
|
(4)
+59%
|
(3)
+38%
|
(2)
+43%
|
(97)
-6 032%
|
(119)
-23%
|
(122)
-2%
|
(88)
+27%
|
25
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
10
|
65
|
155
|
149
|
145
|
91
|
48
|
51
|
57
|
56
|
10
|
6
|
0
|
0
|
145
|
145
|
146
|
243
|
98
|
98
|
142
|
45
|
45
|
45
|
1
|
0
|
111
|
111
|
111
|
111
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Other |
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
6
N/A
|
10
+82%
|
64
+544%
|
154
+139%
|
149
-3%
|
144
-3%
|
90
-38%
|
47
-48%
|
50
+8%
|
56
+12%
|
56
0%
|
10
-83%
|
6
-37%
|
0
-100%
|
0
+900%
|
145
+48 297%
|
145
0%
|
145
+0%
|
243
+67%
|
97
-60%
|
97
+0%
|
139
+43%
|
42
-70%
|
43
+3%
|
43
+0%
|
0
-99%
|
0
-49%
|
111
+47 038%
|
111
0%
|
111
+0%
|
111
+0%
|
(0)
N/A
|
0
N/A
|
0
-92%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
4
+20%
|
53
+1 247%
|
136
+154%
|
48
-65%
|
19
-61%
|
(46)
N/A
|
(129)
-178%
|
(30)
+77%
|
1
N/A
|
27
+3 394%
|
54
+102%
|
50
-8%
|
85
+71%
|
74
-13%
|
184
+149%
|
161
-12%
|
107
-33%
|
189
+76%
|
52
-73%
|
47
-8%
|
86
+81%
|
(20)
N/A
|
(46)
-132%
|
(55)
-19%
|
(99)
-80%
|
(98)
+1%
|
16
N/A
|
19
+18%
|
(78)
N/A
|
(100)
-29%
|
(216)
-115%
|
(186)
+14%
|
(73)
+61%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(6)
-176%
|
(11)
-83%
|
(18)
-66%
|
(26)
-43%
|
(33)
-26%
|
(36)
-8%
|
(40)
-13%
|
(45)
-11%
|
(56)
-25%
|
(74)
-32%
|
(77)
-4%
|
(68)
+12%
|
(55)
+20%
|
(43)
+22%
|
(43)
-2%
|
(53)
-22%
|
(61)
-16%
|
(64)
-5%
|
(47)
+27%
|
(49)
-6%
|
(53)
-7%
|
(62)
-17%
|
(89)
-45%
|
(98)
-10%
|
(100)
-2%
|
(98)
+2%
|
(95)
+3%
|
(92)
+3%
|
(93)
0%
|
(93)
-1%
|
(97)
-4%
|
(100)
-3%
|
(100)
0%
|
|