Cara Therapeutics Inc
NASDAQ:CARA
Cash Flow Statement
Cash Flow Statement
Cara Therapeutics Inc
| Dec-2014 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(18)
|
(19)
|
(21)
|
(19)
|
(25)
|
(31)
|
(38)
|
(45)
|
(57)
|
(69)
|
(65)
|
(66)
|
(58)
|
(53)
|
(61)
|
(68)
|
(74)
|
(79)
|
(85)
|
(98)
|
(106)
|
(113)
|
(115)
|
(99)
|
8
|
14
|
8
|
24
|
(88)
|
(93)
|
(66)
|
(89)
|
(85)
|
(84)
|
(112)
|
(117)
|
(119)
|
(123)
|
(111)
|
(96)
|
(71)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
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 |
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
7
|
8
|
9
|
10
|
12
|
13
|
13
|
13
|
14
|
14
|
15
|
16
|
15
|
16
|
21
|
22
|
24
|
23
|
18
|
15
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(2)
|
(0)
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
6
|
60
|
54
|
50
|
46
|
(10)
|
(5)
|
(4)
|
(7)
|
(5)
|
(12)
|
(7)
|
3
|
7
|
17
|
23
|
25
|
26
|
25
|
19
|
17
|
15
|
15
|
17
|
20
|
22
|
27
|
27
|
|
| Cash Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
2
|
(4)
|
2
|
2
|
1
|
3
|
6
|
6
|
1
|
4
|
(3)
|
(6)
|
2
|
4
|
1
|
1
|
(3)
|
1
|
1
|
(0)
|
(2)
|
(8)
|
(7)
|
(8)
|
1
|
(18)
|
5
|
6
|
(5)
|
7
|
(13)
|
(20)
|
(8)
|
3
|
9
|
14
|
9
|
(6)
|
(17)
|
|
| Cash from Operating Activities |
(18)
N/A
|
(20)
-12%
|
(20)
0%
|
(23)
-17%
|
(21)
+7%
|
(26)
-21%
|
(33)
-28%
|
(38)
-15%
|
(47)
-24%
|
(59)
-25%
|
(60)
-1%
|
(57)
+5%
|
(55)
+3%
|
(52)
+6%
|
1
N/A
|
(9)
N/A
|
(22)
-138%
|
(31)
-41%
|
(97)
-210%
|
(102)
-5%
|
(109)
-7%
|
(120)
-10%
|
(123)
-2%
|
(119)
+3%
|
(5)
+95%
|
9
N/A
|
16
+73%
|
23
+48%
|
(60)
N/A
|
(62)
-3%
|
(45)
+27%
|
(56)
-24%
|
(79)
-39%
|
(88)
-12%
|
(104)
-18%
|
(98)
+5%
|
(92)
+6%
|
(88)
+5%
|
(80)
+9%
|
(74)
+7%
|
(61)
+18%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(92)
|
(89)
|
(82)
|
(67)
|
46
|
58
|
(21)
|
(24)
|
(36)
|
(30)
|
(10)
|
(17)
|
(83)
|
(77)
|
(1)
|
(103)
|
(31)
|
(20)
|
22
|
159
|
(20)
|
(43)
|
(90)
|
(115)
|
(5)
|
15
|
24
|
31
|
129
|
113
|
116
|
118
|
46
|
55
|
38
|
17
|
50
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-25%
|
(0)
+20%
|
(0)
+50%
|
(92)
-458 300%
|
(89)
+3%
|
(82)
+8%
|
(67)
+18%
|
45
N/A
|
57
+27%
|
(21)
N/A
|
(24)
-13%
|
(37)
-52%
|
(31)
+16%
|
(10)
+66%
|
(17)
-65%
|
(83)
-391%
|
(77)
+7%
|
(1)
+99%
|
(103)
-13 644%
|
(31)
+70%
|
(20)
+35%
|
22
N/A
|
159
+615%
|
(20)
N/A
|
(43)
-114%
|
(90)
-108%
|
(115)
-28%
|
(5)
+96%
|
15
N/A
|
24
+62%
|
31
+28%
|
129
+319%
|
113
-12%
|
116
+3%
|
118
+2%
|
43
-63%
|
52
+19%
|
34
-34%
|
14
-60%
|
49
+260%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
58
|
0
|
0
|
76
|
76
|
76
|
76
|
(0)
|
0
|
0
|
88
|
88
|
88
|
88
|
17
|
110
|
111
|
111
|
99
|
143
|
143
|
142
|
139
|
1
|
39
|
40
|
40
|
40
|
47
|
46
|
46
|
46
|
0
|
1
|
1
|
2
|
2
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
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
|
0
|
0
|
36
|
36
|
35
|
34
|
(4)
|
|
| Cash from Financing Activities |
58
N/A
|
0
-100%
|
0
+4%
|
76
+31 521%
|
76
0%
|
76
+0%
|
76
0%
|
(0)
N/A
|
0
N/A
|
0
+92%
|
88
+38 017%
|
88
+0%
|
88
+0%
|
88
+0%
|
17
-81%
|
110
+564%
|
111
+0%
|
111
0%
|
99
-11%
|
143
+45%
|
143
0%
|
142
0%
|
139
-3%
|
1
-100%
|
39
+5 572%
|
40
+2%
|
40
+0%
|
40
0%
|
47
+17%
|
46
-1%
|
46
0%
|
46
-1%
|
0
-99%
|
1
+181%
|
1
-22%
|
2
+150%
|
38
+2 144%
|
37
-3%
|
36
-2%
|
34
-5%
|
(4)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
40
N/A
|
(20)
N/A
|
(20)
N/A
|
53
N/A
|
(38)
N/A
|
(40)
-5%
|
(40)
0%
|
(106)
-167%
|
(2)
+98%
|
(2)
+17%
|
7
N/A
|
7
+7%
|
(3)
N/A
|
6
N/A
|
8
+31%
|
84
+998%
|
6
-93%
|
2
-59%
|
1
-70%
|
(62)
N/A
|
3
N/A
|
2
-13%
|
38
+1 430%
|
41
+6%
|
13
-67%
|
5
-59%
|
(35)
N/A
|
(52)
-51%
|
(18)
+65%
|
(1)
+94%
|
24
N/A
|
20
-19%
|
50
+154%
|
26
-48%
|
13
-50%
|
22
+66%
|
(10)
N/A
|
1
N/A
|
(9)
N/A
|
(26)
-178%
|
(16)
+40%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(20)
-12%
|
(20)
0%
|
(23)
-17%
|
(22)
+7%
|
(26)
-21%
|
(33)
-28%
|
(39)
-17%
|
(48)
-23%
|
(60)
-25%
|
(60)
-1%
|
(57)
+6%
|
(55)
+3%
|
(52)
+6%
|
1
N/A
|
(9)
N/A
|
(22)
-138%
|
(31)
-41%
|
(97)
-210%
|
(102)
-5%
|
(109)
-7%
|
(120)
-10%
|
(123)
-2%
|
(119)
+3%
|
(6)
+95%
|
9
N/A
|
16
+73%
|
23
+48%
|
(60)
N/A
|
(62)
-3%
|
(45)
+27%
|
(57)
-24%
|
(79)
-39%
|
(88)
-11%
|
(104)
-18%
|
(99)
+5%
|
(94)
+4%
|
(91)
+4%
|
(83)
+9%
|
(77)
+7%
|
(62)
+20%
|
|