Editas Medicine Inc
NASDAQ:EDIT
Cash Flow Statement
Cash Flow Statement
Editas Medicine Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Income |
(19)
|
(62)
|
(66)
|
(73)
|
(85)
|
(57)
|
(70)
|
(97)
|
(111)
|
(118)
|
(124)
|
(120)
|
(120)
|
(132)
|
(121)
|
(110)
|
(108)
|
(103)
|
(121)
|
(134)
|
(142)
|
(132)
|
(91)
|
(116)
|
(135)
|
(167)
|
(214)
|
(193)
|
(186)
|
(184)
|
(201)
|
(220)
|
(219)
|
(206)
|
(195)
|
(153)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
Stock-Based Compensation |
0
|
1
|
2
|
4
|
8
|
12
|
15
|
17
|
18
|
18
|
19
|
23
|
24
|
26
|
28
|
27
|
28
|
27
|
27
|
27
|
26
|
25
|
24
|
23
|
29
|
37
|
41
|
43
|
43
|
36
|
32
|
29
|
22
|
21
|
20
|
20
|
|
Other Non-Cash Items |
2
|
39
|
40
|
41
|
45
|
13
|
16
|
28
|
34
|
34
|
35
|
38
|
35
|
45
|
46
|
34
|
33
|
23
|
24
|
24
|
16
|
9
|
10
|
34
|
48
|
64
|
67
|
45
|
44
|
37
|
32
|
29
|
22
|
20
|
18
|
17
|
|
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
|
|
Change in Working Capital |
2
|
31
|
25
|
26
|
31
|
4
|
9
|
18
|
104
|
95
|
88
|
71
|
(19)
|
(8)
|
(0)
|
27
|
20
|
16
|
14
|
66
|
57
|
49
|
(21)
|
(102)
|
(93)
|
(86)
|
(28)
|
(21)
|
(27)
|
(20)
|
(6)
|
8
|
26
|
14
|
19
|
(2)
|
|
Cash from Operating Activities |
(15)
N/A
|
9
N/A
|
(1)
N/A
|
(5)
-491%
|
(9)
-68%
|
(39)
-332%
|
(45)
-13%
|
(50)
-13%
|
29
N/A
|
13
-56%
|
2
-85%
|
(9)
N/A
|
(102)
-979%
|
(92)
+9%
|
(72)
+22%
|
(46)
+37%
|
(52)
-14%
|
(61)
-17%
|
(80)
-31%
|
(41)
+49%
|
(66)
-62%
|
(71)
-8%
|
(99)
-39%
|
(180)
-82%
|
(175)
+3%
|
(183)
-5%
|
(169)
+8%
|
(164)
+3%
|
(164)
+0%
|
(162)
+1%
|
(170)
-4%
|
(177)
-5%
|
(164)
+8%
|
(165)
-1%
|
(152)
+8%
|
(132)
+13%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(8)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
Other Items |
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
2
|
(179)
|
(207)
|
(182)
|
(140)
|
(30)
|
(14)
|
(48)
|
(39)
|
109
|
2
|
18
|
16
|
14
|
(16)
|
(133)
|
(179)
|
(247)
|
(134)
|
(46)
|
9
|
(2)
|
125
|
118
|
85
|
102
|
(90)
|
1
|
|
Cash from Investing Activities |
(2)
N/A
|
(2)
-1%
|
(1)
+17%
|
(1)
-12%
|
(4)
-157%
|
(4)
-17%
|
(5)
-12%
|
(3)
+28%
|
(2)
+55%
|
(181)
-11 454%
|
(210)
-16%
|
(184)
+12%
|
(142)
+23%
|
(33)
+77%
|
(18)
+46%
|
(53)
-198%
|
(43)
+18%
|
105
N/A
|
(4)
N/A
|
12
N/A
|
8
-34%
|
6
-24%
|
(24)
N/A
|
(141)
-490%
|
(184)
-31%
|
(253)
-38%
|
(141)
+44%
|
(54)
+61%
|
(1)
+98%
|
(10)
-657%
|
119
N/A
|
114
-4%
|
81
-29%
|
98
+21%
|
(94)
N/A
|
(4)
+96%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
18
|
38
|
155
|
142
|
240
|
217
|
98
|
98
|
97
|
97
|
97
|
156
|
111
|
114
|
116
|
88
|
36
|
36
|
78
|
132
|
133
|
342
|
300
|
224
|
483
|
288
|
290
|
282
|
21
|
4
|
2
|
1
|
1
|
118
|
118
|
118
|
|
Net Issuance of Debt |
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(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
|
|
Other |
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
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 |
19
N/A
|
39
+103%
|
157
+300%
|
139
-11%
|
237
+70%
|
214
-9%
|
94
-56%
|
97
+3%
|
96
-1%
|
96
+0%
|
96
-1%
|
155
+62%
|
110
-29%
|
113
+3%
|
115
+2%
|
87
-24%
|
36
-59%
|
35
-1%
|
78
+119%
|
132
+70%
|
133
+1%
|
342
+157%
|
300
-12%
|
224
-25%
|
483
+115%
|
288
-40%
|
290
+1%
|
282
-3%
|
21
-93%
|
4
-80%
|
2
-58%
|
1
-26%
|
1
-17%
|
118
+11 053%
|
118
0%
|
118
0%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||
Net Change in Cash |
3
N/A
|
46
+1 376%
|
154
+233%
|
133
-14%
|
224
+69%
|
171
-24%
|
45
-74%
|
43
-2%
|
124
+185%
|
(72)
N/A
|
(112)
-55%
|
(39)
+65%
|
(134)
-246%
|
(12)
+91%
|
25
N/A
|
(12)
N/A
|
(60)
-404%
|
79
N/A
|
(7)
N/A
|
103
N/A
|
76
-27%
|
277
+267%
|
177
-36%
|
(96)
N/A
|
124
N/A
|
(148)
N/A
|
(20)
+87%
|
64
N/A
|
(144)
N/A
|
(168)
-17%
|
(49)
+71%
|
(62)
-26%
|
(82)
-32%
|
51
N/A
|
(128)
N/A
|
(18)
+86%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(16)
N/A
|
7
N/A
|
(2)
N/A
|
(7)
-212%
|
(11)
-63%
|
(42)
-277%
|
(48)
-13%
|
(54)
-12%
|
26
N/A
|
11
-60%
|
(0)
N/A
|
(11)
-2 343%
|
(104)
-807%
|
(96)
+8%
|
(76)
+21%
|
(50)
+33%
|
(57)
-12%
|
(66)
-16%
|
(86)
-31%
|
(47)
+46%
|
(73)
-57%
|
(79)
-7%
|
(106)
-35%
|
(187)
-76%
|
(180)
+4%
|
(189)
-5%
|
(176)
+7%
|
(172)
+2%
|
(174)
-1%
|
(171)
+2%
|
(176)
-3%
|
(181)
-3%
|
(168)
+8%
|
(169)
-1%
|
(156)
+8%
|
(137)
+12%
|