Crescent Biopharma Inc (Pre-Reincorporation)
NASDAQ:CBIO
Cash Flow Statement
Cash Flow Statement
Crescent Biopharma Inc (Pre-Reincorporation)
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(5)
|
(11)
|
(16)
|
(5)
|
(8)
|
(11)
|
(13)
|
(11)
|
(11)
|
(13)
|
(13)
|
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
(33)
|
(37)
|
(40)
|
(44)
|
(48)
|
(51)
|
(55)
|
(57)
|
(58)
|
(51)
|
(50)
|
(50)
|
(51)
|
(58)
|
(58)
|
(62)
|
(63)
|
(64)
|
(63)
|
(54)
|
(47)
|
(42)
|
(37)
|
(38)
|
(37)
|
(37)
|
(39)
|
(40)
|
(38)
|
(29)
|
(54)
|
(69)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
5
|
4
|
4
|
4
|
3
|
2
|
4
|
2
|
4
|
5
|
5
|
4
|
8
|
9
|
|
| Other Non-Cash Items |
0
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
5
|
12
|
12
|
|
| Cash Taxes 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(11)
|
(11)
|
(5)
|
1
|
1
|
3
|
5
|
1
|
(17)
|
1
|
2
|
2
|
19
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
2
|
(2)
|
(3)
|
0
|
(2)
|
4
|
2
|
(1)
|
3
|
(2)
|
(0)
|
4
|
0
|
2
|
(0)
|
(1)
|
0
|
(3)
|
(3)
|
(5)
|
(7)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
3
|
8
|
|
| Cash from Operating Activities |
(12)
N/A
|
(15)
-29%
|
(16)
-2%
|
(14)
+8%
|
(2)
+84%
|
(4)
-59%
|
(4)
-16%
|
(10)
-143%
|
(26)
-148%
|
(7)
+71%
|
(8)
-11%
|
(9)
-6%
|
(10)
-11%
|
(31)
-217%
|
(30)
+3%
|
(30)
+1%
|
(29)
+3%
|
(27)
+4%
|
(30)
-9%
|
(31)
-4%
|
(38)
-22%
|
(42)
-10%
|
(43)
-4%
|
(47)
-10%
|
(46)
+4%
|
(49)
-7%
|
(52)
-6%
|
(41)
+21%
|
(44)
-8%
|
(42)
+4%
|
(39)
+7%
|
(50)
-27%
|
(49)
+2%
|
(54)
-11%
|
(57)
-6%
|
(57)
+1%
|
(60)
-5%
|
(51)
+14%
|
(46)
+10%
|
(44)
+4%
|
(35)
+21%
|
(35)
0%
|
(35)
+1%
|
(34)
+3%
|
(36)
-6%
|
(35)
+2%
|
(31)
+11%
|
(26)
+17%
|
(39)
-52%
|
(48)
-25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-22%
|
(0)
+64%
|
(0)
N/A
|
(0)
-88%
|
(0)
-40%
|
(0)
N/A
|
(0)
+5%
|
(0)
-60%
|
(0)
+13%
|
(0)
+4%
|
(0)
-7%
|
(0)
+66%
|
(0)
-170%
|
(1)
-159%
|
(1)
-6%
|
(1)
-20%
|
(1)
+22%
|
(0)
+58%
|
(0)
+14%
|
(0)
+60%
|
(0)
N/A
|
(0)
-30%
|
(0)
-15%
|
(0)
-33%
|
(0)
+5%
|
(0)
+26%
|
(0)
+21%
|
(0)
+64%
|
(0)
N/A
|
(0)
-75%
|
(0)
+14%
|
(0)
-17%
|
(0)
+29%
|
(0)
+80%
|
(0)
-400%
|
(0)
-60%
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
(0)
+75%
|
(0)
-100%
|
(0)
-7%
|
(0)
-35%
|
(0)
+26%
|
(0)
+47%
|
0
N/A
|
0
+38%
|
(0)
N/A
|
(1)
-533%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
58
|
58
|
58
|
57
|
0
|
0
|
0
|
0
|
1
|
23
|
23
|
24
|
26
|
96
|
96
|
114
|
239
|
148
|
149
|
129
|
1
|
1
|
0
|
0
|
1
|
10
|
14
|
18
|
28
|
18
|
13
|
11
|
1
|
1
|
1
|
4
|
33
|
33
|
33
|
29
|
0
|
0
|
0
|
0
|
0
|
144
|
143
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Financing Activities |
0
N/A
|
0
+1 700%
|
1
+56%
|
58
+10 225%
|
58
+0%
|
58
-1%
|
57
0%
|
0
-100%
|
0
-55%
|
0
+22%
|
0
N/A
|
1
+1 082%
|
23
+1 642%
|
23
-1%
|
24
+5%
|
26
+10%
|
96
+266%
|
96
+0%
|
114
+19%
|
239
+110%
|
148
-38%
|
149
+0%
|
129
-13%
|
1
-100%
|
1
+35%
|
0
-43%
|
0
-2%
|
1
+24%
|
10
+1 863%
|
14
+44%
|
18
+26%
|
28
+52%
|
18
-35%
|
13
-25%
|
11
-20%
|
1
-89%
|
1
N/A
|
1
-2%
|
4
+265%
|
33
+691%
|
33
+0%
|
33
+0%
|
29
-13%
|
0
-100%
|
0
-22%
|
0
-87%
|
0
-39%
|
0
-91%
|
145
+29 075 500%
|
144
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(12)
N/A
|
(15)
-26%
|
(15)
+0%
|
43
N/A
|
55
+27%
|
54
-3%
|
53
-1%
|
(10)
N/A
|
(26)
-150%
|
(8)
+71%
|
(8)
-11%
|
(8)
+8%
|
13
N/A
|
(8)
N/A
|
(7)
+20%
|
(4)
+37%
|
66
N/A
|
68
+2%
|
84
+24%
|
208
+148%
|
110
-47%
|
107
-3%
|
86
-20%
|
(47)
N/A
|
(45)
+4%
|
(49)
-8%
|
(52)
-6%
|
(41)
+21%
|
(34)
+16%
|
(28)
+18%
|
(21)
+24%
|
(22)
-6%
|
(31)
-39%
|
(41)
-32%
|
(47)
-14%
|
(56)
-20%
|
(59)
-5%
|
(50)
+14%
|
(42)
+16%
|
(12)
+73%
|
(2)
+81%
|
(2)
0%
|
(6)
-175%
|
(34)
-455%
|
(36)
-6%
|
(35)
+2%
|
(31)
+11%
|
(26)
+17%
|
106
N/A
|
95
-11%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(15)
-28%
|
(16)
-1%
|
(14)
+8%
|
(2)
+83%
|
(4)
-58%
|
(4)
-15%
|
(11)
-136%
|
(26)
-146%
|
(8)
+70%
|
(9)
-10%
|
(9)
-6%
|
(10)
-8%
|
(31)
-217%
|
(30)
+2%
|
(30)
+0%
|
(29)
+3%
|
(28)
+5%
|
(30)
-7%
|
(31)
-4%
|
(38)
-22%
|
(42)
-10%
|
(43)
-4%
|
(48)
-10%
|
(46)
+3%
|
(49)
-7%
|
(52)
-6%
|
(41)
+21%
|
(44)
-7%
|
(42)
+4%
|
(39)
+7%
|
(50)
-27%
|
(49)
+2%
|
(54)
-11%
|
(58)
-6%
|
(57)
+1%
|
(60)
-5%
|
(51)
+14%
|
(47)
+10%
|
(44)
+5%
|
(35)
+21%
|
(35)
0%
|
(35)
+1%
|
(34)
+3%
|
(36)
-6%
|
(35)
+2%
|
(31)
+11%
|
(26)
+17%
|
(39)
-52%
|
(49)
-26%
|
|