Morphic Holding Inc
NASDAQ:MORF
Cash Flow Statement
Cash Flow Statement
Morphic Holding Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(24)
|
(24)
|
(27)
|
(29)
|
(43)
|
(55)
|
(61)
|
(47)
|
(45)
|
(50)
|
(62)
|
(92)
|
(96)
|
(106)
|
(51)
|
(56)
|
(59)
|
(64)
|
(130)
|
(136)
|
(152)
|
(161)
|
(180)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
1
|
2
|
2
|
3
|
4
|
6
|
7
|
9
|
11
|
13
|
16
|
19
|
21
|
24
|
26
|
28
|
29
|
32
|
35
|
38
|
41
|
45
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
2
|
5
|
7
|
10
|
12
|
13
|
16
|
19
|
22
|
25
|
28
|
30
|
30
|
31
|
31
|
31
|
30
|
32
|
34
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
|
| Change in Working Capital |
99
|
104
|
99
|
92
|
(1)
|
(12)
|
(10)
|
(9)
|
(14)
|
(12)
|
(5)
|
(6)
|
(11)
|
(12)
|
(74)
|
(71)
|
(73)
|
(73)
|
(7)
|
(5)
|
8
|
1
|
8
|
|
| Cash from Operating Activities |
76
N/A
|
82
+7%
|
73
-10%
|
65
-11%
|
(42)
N/A
|
(61)
-46%
|
(63)
-4%
|
(46)
+28%
|
(46)
-1%
|
(47)
-3%
|
(49)
-3%
|
(77)
-58%
|
(83)
-8%
|
(91)
-9%
|
(96)
-5%
|
(96)
0%
|
(101)
-5%
|
(104)
-3%
|
(105)
0%
|
(109)
-4%
|
(112)
-3%
|
(127)
-13%
|
(136)
-7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
(143)
|
(125)
|
(90)
|
(134)
|
33
|
57
|
(24)
|
9
|
59
|
37
|
(129)
|
(112)
|
(212)
|
(229)
|
(49)
|
(56)
|
(118)
|
(254)
|
(355)
|
(341)
|
(221)
|
(49)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(144)
-21 733%
|
(126)
+12%
|
(92)
+27%
|
(136)
-48%
|
31
N/A
|
56
+77%
|
(25)
N/A
|
8
N/A
|
58
+613%
|
36
-38%
|
(130)
N/A
|
(113)
+13%
|
(213)
-88%
|
(230)
-8%
|
(50)
+78%
|
(56)
-13%
|
(119)
-110%
|
(255)
-115%
|
(356)
-39%
|
(342)
+4%
|
(222)
+35%
|
(50)
+77%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
90
|
90
|
0
|
93
|
93
|
94
|
95
|
2
|
5
|
237
|
238
|
241
|
241
|
10
|
10
|
7
|
6
|
106
|
369
|
369
|
369
|
267
|
3
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
6
|
34
|
41
|
41
|
52
|
26
|
18
|
58
|
40
|
39
|
0
|
67
|
85
|
85
|
0
|
0
|
|
| Cash from Financing Activities |
89
N/A
|
90
+0%
|
88
-2%
|
93
+6%
|
93
+0%
|
94
+1%
|
96
+3%
|
9
-91%
|
38
+343%
|
278
+626%
|
279
+0%
|
293
+5%
|
266
-9%
|
28
-89%
|
68
+139%
|
47
-30%
|
45
-4%
|
145
+221%
|
436
+200%
|
454
+4%
|
453
0%
|
352
-22%
|
20
-94%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
165
N/A
|
27
-83%
|
35
+27%
|
66
+90%
|
(84)
N/A
|
65
N/A
|
89
+38%
|
(62)
N/A
|
0
N/A
|
289
+58 869%
|
266
-8%
|
86
-68%
|
70
-19%
|
(276)
N/A
|
(258)
+6%
|
(99)
+62%
|
(112)
-13%
|
(78)
+31%
|
76
N/A
|
(11)
N/A
|
(1)
+94%
|
3
N/A
|
(166)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
76
N/A
|
81
+7%
|
72
-11%
|
63
-12%
|
(44)
N/A
|
(63)
-43%
|
(65)
-3%
|
(47)
+27%
|
(47)
+1%
|
(48)
-3%
|
(49)
-3%
|
(78)
-58%
|
(84)
-8%
|
(92)
-9%
|
(97)
-5%
|
(97)
0%
|
(101)
-4%
|
(105)
-4%
|
(106)
0%
|
(110)
-4%
|
(114)
-3%
|
(129)
-13%
|
(138)
-7%
|
|