Autolus Therapeutics PLC
NASDAQ:AUTL
Cash Flow Statement
Cash Flow Statement
Autolus Therapeutics PLC
| 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 |
(124)
|
(127)
|
(130)
|
(140)
|
(142)
|
(145)
|
(147)
|
(143)
|
(142)
|
(146)
|
(155)
|
(164)
|
(149)
|
(152)
|
(155)
|
(158)
|
(208)
|
(221)
|
(234)
|
(270)
|
(221)
|
(238)
|
(228)
|
(225)
|
|
| Depreciation & Amortization |
5
|
4
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
8
|
7
|
7
|
7
|
6
|
7
|
6
|
7
|
7
|
8
|
8
|
9
|
9
|
|
| Change in Deffered Taxes |
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
30
|
29
|
26
|
22
|
20
|
13
|
9
|
6
|
10
|
13
|
15
|
16
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
13
|
15
|
16
|
17
|
17
|
|
| Other Non-Cash Items |
34
|
33
|
30
|
25
|
19
|
13
|
8
|
7
|
12
|
16
|
25
|
33
|
25
|
29
|
24
|
28
|
57
|
73
|
83
|
70
|
31
|
16
|
(3)
|
16
|
|
| Cash Taxes Paid |
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
|
| Change in Working Capital |
(16)
|
(9)
|
(13)
|
(13)
|
1
|
(3)
|
(8)
|
(7)
|
4
|
6
|
13
|
16
|
4
|
(5)
|
(3)
|
(11)
|
0
|
(1)
|
(11)
|
0
|
(24)
|
(28)
|
(42)
|
(56)
|
|
| Cash from Operating Activities |
(101)
N/A
|
(99)
+2%
|
(109)
-10%
|
(123)
-13%
|
(118)
+4%
|
(131)
-11%
|
(141)
-7%
|
(136)
+3%
|
(118)
+14%
|
(116)
+2%
|
(110)
+5%
|
(107)
+3%
|
(112)
-5%
|
(120)
-7%
|
(127)
-6%
|
(135)
-7%
|
(146)
-8%
|
(144)
+1%
|
(157)
-9%
|
(193)
-23%
|
(206)
-7%
|
(241)
-17%
|
(263)
-9%
|
(254)
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(19)
|
(14)
|
(11)
|
(11)
|
(15)
|
(14)
|
(13)
|
(13)
|
(9)
|
(8)
|
(9)
|
(12)
|
(11)
|
(14)
|
(15)
|
(10)
|
(11)
|
(8)
|
(4)
|
(12)
|
(35)
|
(43)
|
(49)
|
(52)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(360)
|
(411)
|
(308)
|
(260)
|
|
| Cash from Investing Activities |
(19)
N/A
|
(14)
+25%
|
(11)
+22%
|
(11)
-2%
|
(15)
-32%
|
(14)
+5%
|
(13)
+7%
|
(13)
+1%
|
(9)
+30%
|
(8)
+13%
|
(9)
-15%
|
(12)
-33%
|
(11)
+8%
|
(14)
-26%
|
(15)
-13%
|
(10)
+34%
|
(11)
-8%
|
(8)
+28%
|
(4)
+45%
|
(12)
-186%
|
(395)
-3 072%
|
(454)
-15%
|
(357)
+21%
|
(312)
+13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
109
|
183
|
73
|
74
|
74
|
123
|
137
|
137
|
246
|
123
|
109
|
110
|
164
|
0
|
0
|
164
|
0
|
550
|
550
|
551
|
551
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
40
|
40
|
70
|
30
|
30
|
30
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
38
|
38
|
38
|
60
|
59
|
59
|
59
|
(1)
|
(29)
|
(31)
|
(31)
|
(31)
|
(2)
|
(1)
|
(3)
|
|
| Cash from Financing Activities |
109
N/A
|
183
+68%
|
73
-60%
|
74
+1%
|
74
+0%
|
123
+66%
|
137
+11%
|
137
0%
|
284
+107%
|
161
-43%
|
147
-8%
|
148
+0%
|
224
+52%
|
223
0%
|
223
0%
|
223
0%
|
(1)
N/A
|
561
N/A
|
559
0%
|
560
+0%
|
590
+5%
|
28
-95%
|
29
+5%
|
27
-7%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
5
|
(15)
|
(8)
|
9
|
1
|
17
|
20
|
7
|
(1)
|
(8)
|
(28)
|
(39)
|
(28)
|
(15)
|
11
|
16
|
15
|
7
|
1
|
48
|
(0)
|
4
|
9
|
(33)
|
|
| Net Change in Cash |
(6)
N/A
|
56
N/A
|
(54)
N/A
|
(52)
+5%
|
(57)
-11%
|
(4)
+93%
|
4
N/A
|
(5)
N/A
|
157
N/A
|
29
-81%
|
0
-99%
|
(10)
N/A
|
72
N/A
|
74
+3%
|
91
+22%
|
93
+3%
|
(142)
N/A
|
416
N/A
|
399
-4%
|
402
+1%
|
(12)
N/A
|
(662)
-5 644%
|
(582)
+12%
|
(571)
+2%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(120)
N/A
|
(113)
+6%
|
(120)
-6%
|
(134)
-12%
|
(132)
+1%
|
(145)
-9%
|
(154)
-6%
|
(149)
+3%
|
(127)
+15%
|
(123)
+3%
|
(119)
+4%
|
(119)
0%
|
(123)
-4%
|
(133)
-8%
|
(142)
-7%
|
(145)
-2%
|
(157)
-8%
|
(152)
+3%
|
(161)
-6%
|
(206)
-28%
|
(241)
-17%
|
(284)
-18%
|
(312)
-10%
|
(306)
+2%
|
|