Aclaris Therapeutics Inc
NASDAQ:ACRS
Cash Flow Statement
Cash Flow Statement
Aclaris Therapeutics Inc
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | 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 |
(11)
|
(10)
|
(18)
|
(21)
|
(31)
|
(41)
|
(41)
|
(48)
|
(48)
|
(50)
|
(57)
|
(69)
|
(86)
|
(103)
|
(117)
|
(133)
|
(140)
|
(159)
|
(181)
|
(161)
|
(139)
|
(101)
|
(56)
|
(51)
|
(64)
|
(71)
|
(81)
|
(91)
|
(81)
|
(83)
|
(82)
|
(87)
|
(96)
|
(105)
|
(115)
|
(88)
|
(77)
|
(59)
|
(37)
|
(132)
|
(130)
|
(135)
|
(142)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
4
|
6
|
7
|
6
|
5
|
3
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
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
|
1
|
2
|
3
|
5
|
6
|
8
|
10
|
12
|
14
|
16
|
18
|
19
|
20
|
20
|
19
|
18
|
16
|
15
|
13
|
12
|
11
|
10
|
11
|
13
|
14
|
14
|
14
|
14
|
15
|
20
|
22
|
24
|
21
|
16
|
12
|
9
|
11
|
12
|
12
|
12
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
1
|
5
|
6
|
8
|
9
|
8
|
10
|
12
|
14
|
17
|
19
|
20
|
21
|
19
|
38
|
65
|
61
|
62
|
41
|
12
|
14
|
27
|
33
|
36
|
39
|
21
|
13
|
14
|
20
|
25
|
29
|
31
|
0
|
(1)
|
(3)
|
(7)
|
100
|
99
|
101
|
100
|
|
| Change in Working Capital |
1
|
0
|
(1)
|
(1)
|
1
|
3
|
3
|
4
|
(1)
|
(2)
|
0
|
1
|
6
|
9
|
6
|
9
|
6
|
5
|
6
|
(3)
|
1
|
(4)
|
(8)
|
(2)
|
(8)
|
(8)
|
2
|
(1)
|
(2)
|
1
|
2
|
(1)
|
(2)
|
1
|
(7)
|
9
|
5
|
(4)
|
25
|
11
|
18
|
23
|
(2)
|
|
| Cash from Operating Activities |
(10)
N/A
|
(10)
+4%
|
(19)
-90%
|
(20)
-7%
|
(24)
-20%
|
(31)
-28%
|
(31)
+2%
|
(35)
-13%
|
(40)
-17%
|
(41)
-1%
|
(45)
-9%
|
(55)
-23%
|
(64)
-17%
|
(76)
-18%
|
(92)
-21%
|
(101)
-10%
|
(110)
-9%
|
(110)
+0%
|
(103)
+6%
|
(96)
+7%
|
(72)
+25%
|
(61)
+15%
|
(50)
+18%
|
(39)
+23%
|
(44)
-14%
|
(45)
-3%
|
(44)
+3%
|
(52)
-19%
|
(61)
-17%
|
(68)
-12%
|
(66)
+4%
|
(68)
-3%
|
(73)
-8%
|
(74)
-1%
|
(91)
-23%
|
(78)
+14%
|
(73)
+7%
|
(64)
+11%
|
(18)
+72%
|
(20)
-12%
|
(12)
+39%
|
(10)
+19%
|
(43)
-330%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(36)
|
(37)
|
(37)
|
(37)
|
|
| Other Items |
(1)
|
1
|
(12)
|
(76)
|
(67)
|
(62)
|
(53)
|
(62)
|
(66)
|
(76)
|
(111)
|
(54)
|
(4)
|
10
|
60
|
11
|
(37)
|
(31)
|
(20)
|
107
|
112
|
83
|
66
|
7
|
(83)
|
(117)
|
(161)
|
(167)
|
(62)
|
(38)
|
1
|
13
|
9
|
11
|
42
|
48
|
38
|
57
|
27
|
(34)
|
(31)
|
(25)
|
(14)
|
|
| Cash from Investing Activities |
(1)
N/A
|
1
N/A
|
(13)
N/A
|
(77)
-500%
|
(68)
+12%
|
(63)
+7%
|
(54)
+14%
|
(62)
-16%
|
(66)
-7%
|
(76)
-15%
|
(112)
-47%
|
(56)
+50%
|
(5)
+90%
|
8
N/A
|
58
+623%
|
9
-84%
|
(38)
N/A
|
(33)
+15%
|
(21)
+35%
|
106
N/A
|
111
+5%
|
82
-27%
|
65
-20%
|
6
-90%
|
(83)
N/A
|
(118)
-42%
|
(161)
-36%
|
(168)
-4%
|
(62)
+63%
|
(38)
+39%
|
1
N/A
|
13
+1 562%
|
9
-33%
|
10
+18%
|
41
+311%
|
46
+12%
|
37
-19%
|
56
+51%
|
27
-53%
|
(70)
N/A
|
(67)
+3%
|
(62)
+8%
|
(51)
+18%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
11
|
40
|
96
|
0
|
115
|
75
|
117
|
117
|
118
|
199
|
100
|
101
|
81
|
1
|
101
|
100
|
100
|
100
|
0
|
0
|
0
|
0
|
8
|
112
|
247
|
247
|
240
|
136
|
73
|
73
|
73
|
73
|
27
|
27
|
27
|
0
|
0
|
0
|
75
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(31)
|
(20)
|
(19)
|
(19)
|
11
|
(0)
|
(0)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
|
| Cash from Financing Activities |
10
N/A
|
10
-6%
|
38
+296%
|
96
+151%
|
97
+0%
|
116
+20%
|
77
-34%
|
117
+52%
|
117
+0%
|
118
+1%
|
199
+69%
|
100
-49%
|
101
+0%
|
81
-20%
|
0
-100%
|
128
+1 282 500%
|
128
0%
|
128
+0%
|
128
0%
|
(30)
N/A
|
(19)
+36%
|
(19)
+0%
|
(19)
-1%
|
18
N/A
|
108
+489%
|
244
+126%
|
233
-5%
|
225
-3%
|
124
-45%
|
61
-51%
|
73
+19%
|
73
+0%
|
73
0%
|
27
-63%
|
27
0%
|
27
+0%
|
27
0%
|
(0)
N/A
|
0
N/A
|
75
+3 726 700%
|
74
0%
|
74
+0%
|
71
-4%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
1
N/A
|
7
+1 204%
|
(1)
N/A
|
5
N/A
|
22
+372%
|
(8)
N/A
|
20
N/A
|
11
-48%
|
1
-91%
|
42
+4 544%
|
(10)
N/A
|
31
N/A
|
13
-57%
|
(33)
N/A
|
37
N/A
|
(21)
N/A
|
(14)
+30%
|
3
N/A
|
(21)
N/A
|
20
N/A
|
1
-95%
|
(5)
N/A
|
(14)
-208%
|
(19)
-35%
|
81
N/A
|
28
-65%
|
5
-81%
|
1
-80%
|
(45)
N/A
|
8
N/A
|
18
+122%
|
8
-53%
|
(37)
N/A
|
(23)
+39%
|
(5)
+76%
|
(9)
-65%
|
(8)
+6%
|
9
N/A
|
(15)
N/A
|
(5)
+64%
|
3
N/A
|
(22)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(11)
+4%
|
(20)
-86%
|
(21)
-6%
|
(25)
-19%
|
(32)
-27%
|
(31)
+2%
|
(35)
-12%
|
(41)
-17%
|
(41)
-1%
|
(45)
-10%
|
(56)
-24%
|
(65)
-17%
|
(77)
-18%
|
(94)
-21%
|
(102)
-9%
|
(112)
-9%
|
(111)
+1%
|
(105)
+6%
|
(98)
+6%
|
(73)
+25%
|
(63)
+15%
|
(51)
+19%
|
(39)
+23%
|
(44)
-14%
|
(46)
-3%
|
(44)
+4%
|
(52)
-19%
|
(61)
-17%
|
(69)
-12%
|
(66)
+4%
|
(68)
-3%
|
(74)
-8%
|
(75)
-1%
|
(92)
-22%
|
(80)
+13%
|
(74)
+7%
|
(65)
+12%
|
(18)
+72%
|
(56)
-203%
|
(49)
+13%
|
(47)
+5%
|
(80)
-71%
|
|