Achilles Therapeutics PLC
NASDAQ:ACHL
Cash Flow Statement
Cash Flow Statement
Achilles Therapeutics PLC
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
(19)
|
(25)
|
(33)
|
(47)
|
(51)
|
(56)
|
(61)
|
(65)
|
(66)
|
(65)
|
(71)
|
(71)
|
(71)
|
(75)
|
(70)
|
(64)
|
(64)
|
(67)
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
2
|
3
|
4
|
5
|
6
|
6
|
7
|
8
|
8
|
15
|
14
|
14
|
14
|
6
|
6
|
6
|
6
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
0
|
4
|
(1)
|
(7)
|
(7)
|
(8)
|
(9)
|
(6)
|
(1)
|
(6)
|
(3)
|
(4)
|
4
|
10
|
5
|
5
|
(7)
|
|
| Cash from Operating Activities |
(19)
N/A
|
(22)
-17%
|
(25)
-13%
|
(42)
-68%
|
(51)
-20%
|
(53)
-5%
|
(59)
-11%
|
(63)
-6%
|
(60)
+4%
|
(54)
+10%
|
(60)
-9%
|
(57)
+5%
|
(58)
-2%
|
(54)
+7%
|
(48)
+10%
|
(48)
+1%
|
(48)
+0%
|
(63)
-32%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(2)
|
(6)
|
(12)
|
(14)
|
(15)
|
(12)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(6)
-185%
|
(12)
-89%
|
(14)
-20%
|
(15)
-5%
|
(12)
+22%
|
(8)
+34%
|
(7)
+7%
|
(7)
+4%
|
(8)
-10%
|
(8)
0%
|
(6)
+19%
|
(5)
+20%
|
(3)
+37%
|
(1)
+64%
|
(1)
-22%
|
(1)
+37%
|
(1)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
114
|
0
|
275
|
275
|
161
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
80
N/A
|
(0)
N/A
|
114
N/A
|
113
-1%
|
275
+143%
|
275
+0%
|
161
-41%
|
162
+1%
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+56%
|
0
N/A
|
0
-36%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
2
|
4
|
4
|
6
|
11
|
1
|
(5)
|
(14)
|
(30)
|
(40)
|
(26)
|
(16)
|
5
|
17
|
8
|
3
|
0
|
10
|
|
| Net Change in Cash |
61
N/A
|
(24)
N/A
|
80
N/A
|
62
-23%
|
220
+256%
|
210
-4%
|
89
-58%
|
78
-12%
|
(98)
N/A
|
(102)
-4%
|
(93)
+9%
|
(78)
+16%
|
(58)
+26%
|
(40)
+31%
|
(42)
-5%
|
(46)
-10%
|
(49)
-5%
|
(54)
-11%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(21)
N/A
|
(29)
-34%
|
(37)
-29%
|
(57)
-53%
|
(66)
-16%
|
(65)
+1%
|
(67)
-3%
|
(70)
-4%
|
(67)
+4%
|
(62)
+8%
|
(67)
-8%
|
(63)
+6%
|
(63)
+0%
|
(57)
+10%
|
(50)
+13%
|
(49)
+0%
|
(49)
+1%
|
(64)
-31%
|
|