Korro Bio Inc
NASDAQ:KRRO
Cash Flow Statement
Cash Flow Statement
Korro Bio Inc
| 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 |
(25)
|
(23)
|
(19)
|
(19)
|
(18)
|
(17)
|
(22)
|
(27)
|
(42)
|
(54)
|
(73)
|
(85)
|
(88)
|
(91)
|
(86)
|
(82)
|
(78)
|
(67)
|
(59)
|
(81)
|
(81)
|
(92)
|
(102)
|
(84)
|
(87)
|
(91)
|
(88)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
3
|
4
|
5
|
4
|
5
|
6
|
7
|
|
| Other Non-Cash Items |
1
|
2
|
3
|
4
|
6
|
7
|
9
|
10
|
13
|
17
|
20
|
(13)
|
24
|
24
|
24
|
3
|
20
|
18
|
16
|
6
|
4
|
3
|
0
|
6
|
6
|
6
|
7
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
1
|
74
|
49
|
42
|
35
|
(48)
|
(30)
|
(34)
|
(34)
|
(22)
|
1
|
(8)
|
1
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
4
|
(1)
|
5
|
5
|
14
|
15
|
13
|
8
|
|
| Cash from Operating Activities |
(23)
N/A
|
(19)
+18%
|
59
N/A
|
34
-42%
|
31
-9%
|
25
-19%
|
(60)
N/A
|
(45)
+25%
|
(61)
-36%
|
(69)
-12%
|
(73)
-6%
|
(32)
+56%
|
(68)
-112%
|
(64)
+6%
|
(61)
+5%
|
(54)
+11%
|
(55)
-3%
|
(50)
+9%
|
(43)
+14%
|
(67)
-57%
|
(75)
-12%
|
(81)
-8%
|
(93)
-14%
|
(60)
+35%
|
(63)
-4%
|
(67)
-7%
|
(68)
-2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(7)
|
(7)
|
(8)
|
(7)
|
(4)
|
(2)
|
(0)
|
0
|
(5)
|
(0)
|
(0)
|
(0)
|
(8)
|
(13)
|
(19)
|
(24)
|
(18)
|
(12)
|
(7)
|
(2)
|
|
| Other Items |
(35)
|
(28)
|
(23)
|
(17)
|
32
|
28
|
23
|
17
|
(23)
|
(41)
|
(49)
|
(36)
|
(50)
|
(29)
|
(8)
|
16
|
49
|
63
|
56
|
19
|
13
|
(102)
|
(117)
|
(105)
|
(73)
|
13
|
28
|
|
| Cash from Investing Activities |
(36)
N/A
|
(29)
+20%
|
(24)
+16%
|
(18)
+24%
|
31
N/A
|
26
-16%
|
20
-22%
|
10
-49%
|
(30)
N/A
|
(49)
-64%
|
(56)
-15%
|
(40)
+29%
|
(53)
-33%
|
(30)
+44%
|
(8)
+73%
|
11
N/A
|
49
+346%
|
62
+27%
|
56
-10%
|
11
-80%
|
0
-100%
|
(122)
N/A
|
(141)
-16%
|
(123)
+12%
|
(85)
+31%
|
6
N/A
|
26
+329%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
33
|
33
|
95
|
142
|
142
|
142
|
121
|
42
|
42
|
42
|
2
|
116
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
163
|
164
|
231
|
232
|
69
|
69
|
2
|
1
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
24
|
24
|
24
|
24
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
42
N/A
|
36
-15%
|
95
+166%
|
142
+50%
|
142
0%
|
142
+0%
|
124
-13%
|
57
-54%
|
57
+0%
|
57
0%
|
17
-71%
|
116
+597%
|
1
-99%
|
1
-33%
|
0
-44%
|
0
-95%
|
(3)
N/A
|
(15)
-359%
|
(15)
0%
|
188
N/A
|
190
+1%
|
270
+42%
|
270
+0%
|
69
-74%
|
69
+0%
|
2
-97%
|
1
-33%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(17)
N/A
|
(12)
+29%
|
130
N/A
|
158
+22%
|
204
+29%
|
193
-5%
|
84
-57%
|
22
-74%
|
(34)
N/A
|
(60)
-78%
|
(112)
-86%
|
44
N/A
|
(120)
N/A
|
(93)
+22%
|
(68)
+26%
|
(43)
+38%
|
(9)
+79%
|
(2)
+73%
|
(2)
+23%
|
132
N/A
|
115
-12%
|
67
-42%
|
37
-45%
|
(114)
N/A
|
(78)
+31%
|
(59)
+24%
|
(41)
+31%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(24)
N/A
|
(20)
+18%
|
58
N/A
|
33
-43%
|
30
-9%
|
23
-22%
|
(63)
N/A
|
(52)
+17%
|
(68)
-31%
|
(77)
-12%
|
(80)
-5%
|
(36)
+55%
|
(70)
-96%
|
(64)
+9%
|
(61)
+6%
|
(59)
+3%
|
(55)
+6%
|
(50)
+9%
|
(43)
+14%
|
(75)
-74%
|
(88)
-18%
|
(101)
-14%
|
(117)
-16%
|
(78)
+33%
|
(75)
+4%
|
(74)
+2%
|
(70)
+5%
|
|