Carisma Therapeutics Inc
NASDAQ:CARM
Cash Flow Statement
Cash Flow Statement
Carisma Therapeutics Inc
| Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | 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 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(25)
|
(19)
|
(18)
|
(18)
|
(20)
|
(24)
|
(31)
|
(34)
|
(33)
|
(32)
|
(31)
|
(33)
|
(35)
|
(34)
|
(5)
|
2
|
3
|
3
|
(26)
|
(29)
|
(27)
|
(29)
|
(33)
|
(34)
|
(36)
|
(82)
|
(81)
|
(108)
|
(59)
|
(31)
|
(41)
|
(22)
|
(119)
|
(119)
|
(24)
|
(0)
|
54
|
48
|
(3)
|
(20)
|
(44)
|
(32)
|
(73)
|
(87)
|
(81)
|
(72)
|
(64)
|
(60)
|
(51)
|
(49)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
3
|
3
|
3
|
2
|
2
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
4
|
4
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
0
|
1
|
1
|
2
|
0
|
1
|
2
|
3
|
7
|
5
|
4
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
0
|
0
|
(0)
|
1
|
3
|
4
|
3
|
4
|
6
|
8
|
10
|
8
|
10
|
13
|
10
|
10
|
50
|
47
|
73
|
20
|
(5)
|
10
|
(9)
|
93
|
89
|
(11)
|
(20)
|
(80)
|
(103)
|
(21)
|
(18)
|
(4)
|
5
|
6
|
8
|
8
|
11
|
11
|
9
|
8
|
9
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
1
|
1
|
2
|
3
|
1
|
2
|
1
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
2
|
1
|
2
|
1
|
(1)
|
1
|
2
|
(3)
|
1
|
(3)
|
(5)
|
1
|
(14)
|
(25)
|
(30)
|
(49)
|
(18)
|
26
|
34
|
63
|
40
|
8
|
3
|
(5)
|
(9)
|
(17)
|
(18)
|
(12)
|
(7)
|
1
|
|
| Cash from Operating Activities |
(25)
N/A
|
(16)
+33%
|
(15)
+7%
|
(13)
+12%
|
(13)
+3%
|
(20)
-50%
|
(25)
-28%
|
(29)
-16%
|
(33)
-12%
|
(33)
-2%
|
(32)
+3%
|
(35)
-7%
|
(35)
0%
|
(31)
+12%
|
(1)
+96%
|
3
N/A
|
6
+128%
|
6
+8%
|
(20)
N/A
|
(18)
+10%
|
(17)
+5%
|
(18)
-6%
|
(19)
-4%
|
(23)
-21%
|
(26)
-16%
|
(30)
-12%
|
(31)
-6%
|
(38)
-20%
|
(38)
-2%
|
(39)
-2%
|
(36)
+8%
|
(31)
+15%
|
(40)
-31%
|
(54)
-34%
|
(65)
-20%
|
(69)
-6%
|
(43)
+37%
|
(29)
+34%
|
10
N/A
|
25
+159%
|
(8)
N/A
|
(18)
-128%
|
(62)
-252%
|
(81)
-30%
|
(78)
+4%
|
(76)
+3%
|
(68)
+11%
|
(60)
+11%
|
(48)
+21%
|
(37)
+21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(89)
|
(114)
|
(54)
|
(57)
|
68
|
122
|
74
|
77
|
41
|
11
|
0
|
1
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+27%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-160%
|
(0)
-8%
|
(0)
N/A
|
(0)
+14%
|
(0)
-150%
|
(0)
+3%
|
(0)
N/A
|
(0)
+10%
|
0
N/A
|
0
N/A
|
0
+10%
|
1
+17%
|
1
-2%
|
0
-77%
|
0
-17%
|
0
-70%
|
0
+33%
|
0
-25%
|
0
N/A
|
(0)
N/A
|
(0)
-400%
|
(0)
-200%
|
(0)
+7%
|
(0)
N/A
|
(0)
+21%
|
(0)
+91%
|
(0)
N/A
|
(0)
N/A
|
(0)
-400%
|
0
N/A
|
0
N/A
|
0
N/A
|
(89)
N/A
|
(114)
-28%
|
(54)
+53%
|
(58)
-7%
|
67
N/A
|
122
+81%
|
72
-41%
|
76
+5%
|
40
-47%
|
10
-74%
|
(0)
N/A
|
0
N/A
|
1
+64%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
25
|
0
|
0
|
9
|
60
|
60
|
60
|
70
|
19
|
31
|
31
|
13
|
13
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
16
|
65
|
65
|
59
|
49
|
32
|
32
|
35
|
39
|
12
|
20
|
38
|
108
|
167
|
198
|
176
|
103
|
39
|
0
|
0
|
31
|
31
|
31
|
31
|
3
|
3
|
3
|
2
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
8
|
6
|
6
|
3
|
(1)
|
(2)
|
5
|
6
|
11
|
12
|
4
|
(10)
|
(15)
|
(15)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other |
0
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
33
|
32
|
32
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
29
N/A
|
8
-74%
|
6
-17%
|
14
+111%
|
62
+355%
|
58
-6%
|
57
-1%
|
76
+32%
|
24
-68%
|
42
+72%
|
43
+2%
|
17
-61%
|
3
-84%
|
(14)
N/A
|
(15)
-3%
|
(14)
+7%
|
0
N/A
|
0
-21%
|
0
-44%
|
7
+4 573%
|
16
+133%
|
65
+299%
|
65
+0%
|
59
-10%
|
49
-16%
|
32
-36%
|
32
0%
|
35
+12%
|
39
+9%
|
12
-69%
|
20
+69%
|
38
+88%
|
108
+183%
|
167
+55%
|
198
+18%
|
176
-11%
|
103
-41%
|
39
-62%
|
0
N/A
|
0
N/A
|
68
N/A
|
64
-5%
|
62
-3%
|
62
+0%
|
(4)
N/A
|
(1)
+88%
|
1
N/A
|
0
-68%
|
(2)
N/A
|
(2)
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
5
N/A
|
(9)
N/A
|
(9)
-1%
|
0
N/A
|
49
+80 783%
|
38
-22%
|
32
-16%
|
46
+44%
|
(8)
N/A
|
8
N/A
|
10
+23%
|
(18)
N/A
|
(32)
-79%
|
(45)
-40%
|
(16)
+65%
|
(11)
+31%
|
7
N/A
|
7
+6%
|
(19)
N/A
|
(11)
+45%
|
(1)
+95%
|
47
N/A
|
47
-1%
|
36
-23%
|
23
-36%
|
2
-91%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
(27)
N/A
|
(16)
+42%
|
7
N/A
|
67
+830%
|
113
+68%
|
133
+18%
|
107
-20%
|
60
-44%
|
(79)
N/A
|
(104)
-32%
|
(29)
+72%
|
2
N/A
|
114
+4 656%
|
121
+7%
|
53
-56%
|
(6)
N/A
|
(36)
-473%
|
(56)
-56%
|
(60)
-6%
|
(49)
+18%
|
(38)
+21%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(25)
N/A
|
(17)
+33%
|
(15)
+8%
|
(13)
+12%
|
(13)
+3%
|
(20)
-51%
|
(25)
-28%
|
(29)
-16%
|
(33)
-12%
|
(34)
-2%
|
(33)
+3%
|
(35)
-7%
|
(35)
0%
|
(31)
+12%
|
(1)
+96%
|
3
N/A
|
6
+128%
|
6
+8%
|
(20)
N/A
|
(18)
+10%
|
(17)
+5%
|
(18)
-6%
|
(19)
-4%
|
(23)
-21%
|
(26)
-16%
|
(30)
-12%
|
(32)
-6%
|
(38)
-20%
|
(38)
-2%
|
(39)
-2%
|
(36)
+8%
|
(31)
+15%
|
(40)
-31%
|
(54)
-34%
|
(65)
-20%
|
(69)
-6%
|
(43)
+37%
|
(29)
+34%
|
10
N/A
|
25
+159%
|
(8)
N/A
|
(18)
-129%
|
(63)
-247%
|
(82)
-31%
|
(79)
+4%
|
(77)
+3%
|
(68)
+11%
|
(60)
+12%
|
(48)
+21%
|
(37)
+22%
|
|