Cue Biopharma Inc
NASDAQ:CUE
Cash Flow Statement
Cash Flow Statement
Cue Biopharma Inc
| 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)
|
(13)
|
(16)
|
(23)
|
(27)
|
(30)
|
(38)
|
(39)
|
(43)
|
(45)
|
(39)
|
(37)
|
(38)
|
(40)
|
(43)
|
(45)
|
(44)
|
(44)
|
(47)
|
(44)
|
(46)
|
(49)
|
(47)
|
(53)
|
(52)
|
(52)
|
(52)
|
(51)
|
(50)
|
(47)
|
(45)
|
(41)
|
(41)
|
(39)
|
(38)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
2
|
3
|
3
|
3
|
4
|
6
|
7
|
8
|
8
|
7
|
7
|
8
|
9
|
10
|
10
|
10
|
10
|
11
|
12
|
12
|
12
|
10
|
10
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
|
| Other Non-Cash Items |
1
|
2
|
2
|
10
|
10
|
11
|
13
|
7
|
9
|
10
|
8
|
9
|
11
|
7
|
9
|
10
|
10
|
15
|
17
|
9
|
8
|
5
|
4
|
10
|
9
|
11
|
11
|
12
|
12
|
11
|
11
|
9
|
8
|
8
|
8
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
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
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
0
|
1
|
1
|
(1)
|
(3)
|
(0)
|
5
|
7
|
9
|
2
|
(4)
|
(7)
|
(2)
|
1
|
1
|
0
|
(8)
|
(6)
|
(4)
|
(2)
|
1
|
0
|
1
|
1
|
2
|
1
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(3)
|
2
|
(0)
|
|
| Cash from Operating Activities |
(9)
N/A
|
(10)
-8%
|
(12)
-21%
|
(12)
+1%
|
(18)
-52%
|
(22)
-18%
|
(24)
-12%
|
(26)
-8%
|
(25)
+5%
|
(25)
-1%
|
(28)
-12%
|
(31)
-9%
|
(33)
-8%
|
(33)
-1%
|
(32)
+5%
|
(32)
-2%
|
(33)
-3%
|
(36)
-9%
|
(35)
+3%
|
(39)
-10%
|
(39)
+1%
|
(42)
-8%
|
(42)
-1%
|
(42)
+0%
|
(41)
+2%
|
(39)
+6%
|
(40)
-2%
|
(40)
-1%
|
(39)
+3%
|
(39)
+1%
|
(38)
+1%
|
(36)
+5%
|
(35)
+4%
|
(28)
+19%
|
(30)
-5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(19)
|
(9)
|
(4)
|
23
|
3
|
(16)
|
(21)
|
(20)
|
5
|
25
|
25
|
20
|
10
|
0
|
0
|
(29)
|
(24)
|
(9)
|
(4)
|
30
|
25
|
10
|
5
|
0
|
0
|
0
|
0
|
(7)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-24%
|
(1)
+4%
|
(1)
+7%
|
(1)
-9%
|
(2)
-26%
|
(25)
-1 418%
|
(20)
+19%
|
(10)
+50%
|
(4)
+58%
|
23
N/A
|
3
-85%
|
(16)
N/A
|
(21)
-33%
|
(21)
+3%
|
4
N/A
|
24
+433%
|
24
0%
|
19
-20%
|
9
-52%
|
(0)
N/A
|
(0)
+63%
|
(30)
-29 510%
|
(25)
+17%
|
(10)
+61%
|
(5)
+53%
|
30
N/A
|
25
-17%
|
10
-60%
|
5
-50%
|
0
-99%
|
0
-9%
|
(0)
N/A
|
(0)
-27%
|
(7)
-8 583%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
66
|
0
|
0
|
66
|
4
|
4
|
8
|
20
|
51
|
51
|
90
|
93
|
59
|
59
|
27
|
12
|
19
|
18
|
8
|
7
|
27
|
28
|
28
|
28
|
0
|
0
|
0
|
11
|
11
|
0
|
29
|
18
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
27
|
27
|
27
|
11
|
2
|
7
|
11
|
14
|
11
|
5
|
(1)
|
(4)
|
(3)
|
(2)
|
|
| Other |
0
|
(1)
|
(1)
|
(4)
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
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 Financing Activities |
0
N/A
|
15
N/A
|
15
0%
|
62
+314%
|
0
N/A
|
62
N/A
|
62
+0%
|
4
-93%
|
4
+6%
|
8
+84%
|
20
+150%
|
51
+148%
|
51
0%
|
90
+78%
|
93
+3%
|
59
-37%
|
59
+1%
|
27
-55%
|
12
-55%
|
19
+59%
|
34
+75%
|
34
+1%
|
34
-1%
|
54
+60%
|
39
-28%
|
30
-23%
|
34
+15%
|
12
-66%
|
14
+17%
|
11
-22%
|
16
+49%
|
10
-36%
|
7
-33%
|
26
+273%
|
16
-38%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
5
N/A
|
3
-23%
|
1
-60%
|
49
+3 422%
|
42
-13%
|
39
-9%
|
13
-67%
|
(43)
N/A
|
(31)
+27%
|
(21)
+30%
|
15
N/A
|
23
+51%
|
1
-94%
|
35
+2 565%
|
40
+14%
|
31
-24%
|
50
+63%
|
14
-72%
|
(4)
N/A
|
(11)
-157%
|
(5)
+49%
|
(8)
-46%
|
(38)
-387%
|
(13)
+66%
|
(12)
+8%
|
(13)
-13%
|
25
N/A
|
(3)
N/A
|
(15)
-389%
|
(23)
-51%
|
(22)
+3%
|
(26)
-17%
|
(28)
-7%
|
(3)
+91%
|
(21)
-717%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(12)
-10%
|
(14)
-18%
|
(13)
+2%
|
(20)
-48%
|
(23)
-18%
|
(26)
-12%
|
(28)
-8%
|
(26)
+7%
|
(26)
+2%
|
(28)
-10%
|
(31)
-9%
|
(33)
-8%
|
(34)
-1%
|
(32)
+4%
|
(33)
-2%
|
(35)
-5%
|
(38)
-9%
|
(36)
+4%
|
(40)
-10%
|
(39)
+2%
|
(42)
-7%
|
(42)
-1%
|
(42)
+0%
|
(41)
+2%
|
(39)
+6%
|
(40)
-2%
|
(40)
-1%
|
(39)
+2%
|
(39)
+1%
|
(38)
+1%
|
(36)
+5%
|
(35)
+4%
|
(28)
+19%
|
(30)
-5%
|
|