908 Devices Inc.
NASDAQ:MASS
Cash Flow Statement
Cash Flow Statement
908 Devices Inc.
| 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 |
(6)
|
(3)
|
(13)
|
(19)
|
(25)
|
(29)
|
(22)
|
(25)
|
(26)
|
(27)
|
(34)
|
(37)
|
(38)
|
(39)
|
(36)
|
(35)
|
(38)
|
(60)
|
(72)
|
(18)
|
(18)
|
(4)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
|
| Change in Deffered Taxes |
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 |
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
5
|
6
|
7
|
8
|
9
|
9
|
10
|
10
|
11
|
11
|
12
|
11
|
11
|
10
|
|
| Other Non-Cash Items |
1
|
0
|
6
|
7
|
9
|
10
|
5
|
5
|
5
|
6
|
8
|
9
|
10
|
11
|
11
|
11
|
11
|
30
|
40
|
(14)
|
(8)
|
(17)
|
|
| 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
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
4
|
10
|
6
|
9
|
1
|
(12)
|
(1)
|
(3)
|
(5)
|
3
|
(6)
|
(3)
|
(3)
|
(2)
|
(2)
|
(5)
|
(4)
|
(3)
|
(8)
|
(7)
|
(11)
|
|
| Cash from Operating Activities |
(6)
N/A
|
2
N/A
|
4
+101%
|
(6)
N/A
|
(6)
-17%
|
(18)
-173%
|
(29)
-66%
|
(20)
+31%
|
(23)
-16%
|
(25)
-9%
|
(21)
+16%
|
(31)
-49%
|
(29)
+8%
|
(28)
+1%
|
(25)
+11%
|
(24)
+5%
|
(29)
-22%
|
(30)
-3%
|
(30)
-1%
|
(36)
-19%
|
(29)
+20%
|
(27)
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
0
|
(33)
|
(29)
|
(24)
|
(29)
|
(55)
|
(42)
|
(46)
|
10
|
44
|
46
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+61%
|
(0)
+92%
|
(0)
-100%
|
(0)
-2 200%
|
(1)
-48%
|
(1)
-9%
|
(1)
-82%
|
(1)
+41%
|
(15)
-1 808%
|
(16)
-4%
|
(16)
-4%
|
(36)
-121%
|
(32)
+13%
|
(26)
+17%
|
(31)
-17%
|
(56)
-81%
|
(42)
+24%
|
(46)
-9%
|
10
N/A
|
43
+343%
|
45
+3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
139
|
139
|
139
|
140
|
96
|
96
|
96
|
96
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(16)
|
(16)
|
(16)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
0
-100%
|
137
+685 850%
|
137
0%
|
137
+0%
|
137
+0%
|
95
-31%
|
95
+1%
|
96
+0%
|
95
0%
|
1
-99%
|
(14)
N/A
|
(15)
-6%
|
(16)
-3%
|
(16)
-2%
|
(2)
+88%
|
(1)
+41%
|
(1)
+25%
|
(0)
+54%
|
1
N/A
|
0
-61%
|
0
-14%
|
|
| 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)
|
|
| Net Change in Cash |
(1)
N/A
|
2
N/A
|
141
+7 147%
|
131
-7%
|
130
-1%
|
119
-8%
|
65
-46%
|
74
+14%
|
72
-3%
|
55
-23%
|
(36)
N/A
|
(62)
-74%
|
(80)
-29%
|
(75)
+6%
|
(67)
+11%
|
(57)
+16%
|
(86)
-52%
|
(73)
+15%
|
(77)
-5%
|
(25)
+67%
|
15
N/A
|
18
+19%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
2
N/A
|
4
+113%
|
(6)
N/A
|
(7)
-24%
|
(18)
-165%
|
(30)
-64%
|
(21)
+29%
|
(24)
-12%
|
(27)
-11%
|
(23)
+13%
|
(34)
-47%
|
(31)
+7%
|
(31)
+3%
|
(27)
+11%
|
(26)
+6%
|
(30)
-16%
|
(31)
-3%
|
(31)
-1%
|
(36)
-16%
|
(29)
+18%
|
(28)
+3%
|
|