Neurogene Inc
NASDAQ:NGNE
Cash Flow Statement
Cash Flow Statement
Neurogene Inc
| Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(10)
|
(7)
|
(9)
|
(12)
|
(17)
|
(19)
|
(24)
|
(26)
|
(26)
|
(24)
|
(22)
|
(22)
|
(28)
|
(31)
|
(37)
|
(39)
|
(41)
|
(45)
|
(50)
|
(56)
|
(40)
|
(43)
|
(32)
|
(19)
|
(22)
|
(66)
|
(69)
|
(76)
|
(86)
|
(29)
|
(33)
|
(40)
|
(45)
|
(58)
|
(61)
|
(61)
|
(62)
|
(59)
|
(58)
|
(56)
|
(43)
|
(34)
|
(36)
|
(39)
|
(55)
|
(71)
|
(75)
|
(81)
|
(84)
|
(85)
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
3
|
4
|
4
|
5
|
3
|
3
|
3
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
8
|
1
|
2
|
3
|
6
|
7
|
9
|
11
|
1
|
1
|
0
|
(1)
|
1
|
(0)
|
(3)
|
(5)
|
1
|
1
|
4
|
7
|
8
|
11
|
12
|
13
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
1
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
6
|
6
|
5
|
5
|
4
|
56
|
56
|
56
|
56
|
5
|
7
|
8
|
10
|
12
|
13
|
13
|
12
|
11
|
10
|
11
|
9
|
6
|
(14)
|
(18)
|
(15)
|
(13)
|
7
|
9
|
8
|
9
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
2
|
1
|
(0)
|
2
|
2
|
4
|
4
|
1
|
(1)
|
(1)
|
1
|
4
|
4
|
5
|
1
|
0
|
(1)
|
1
|
2
|
5
|
4
|
(5)
|
(5)
|
(12)
|
(10)
|
(2)
|
1
|
2
|
3
|
1
|
(1)
|
(2)
|
1
|
(1)
|
(1)
|
2
|
0
|
1
|
(1)
|
(4)
|
(5)
|
(4)
|
(7)
|
(6)
|
(4)
|
(6)
|
(1)
|
(0)
|
(4)
|
|
| Cash from Operating Activities |
(10)
N/A
|
(5)
+46%
|
(8)
-50%
|
(11)
-37%
|
(12)
-13%
|
(15)
-20%
|
(17)
-20%
|
(20)
-14%
|
(23)
-15%
|
(23)
0%
|
(20)
+12%
|
(20)
+2%
|
(22)
-11%
|
(25)
-15%
|
(30)
-20%
|
(36)
-18%
|
(38)
-7%
|
(42)
-11%
|
(45)
-6%
|
(49)
-10%
|
(30)
+40%
|
(33)
-13%
|
(32)
+5%
|
(19)
+41%
|
(29)
-57%
|
(21)
+30%
|
(15)
+25%
|
(19)
-24%
|
(26)
-38%
|
(20)
+24%
|
(25)
-23%
|
(31)
-28%
|
(36)
-14%
|
(45)
-24%
|
(48)
-7%
|
(48)
-2%
|
(46)
+4%
|
(47)
-1%
|
(46)
+3%
|
(45)
+2%
|
(37)
+16%
|
(32)
+13%
|
(51)
-59%
|
(60)
-17%
|
(72)
-20%
|
(83)
-16%
|
(71)
+15%
|
(70)
+1%
|
(73)
-5%
|
(77)
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
(3)
|
(3)
|
(35)
|
(32)
|
(23)
|
(17)
|
20
|
24
|
(48)
|
(52)
|
(63)
|
(68)
|
(47)
|
(49)
|
(28)
|
3
|
65
|
95
|
101
|
73
|
56
|
26
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(67)
|
(58)
|
(47)
|
(8)
|
18
|
26
|
45
|
22
|
(5)
|
(124)
|
(199)
|
(168)
|
(117)
|
|
| Cash from Investing Activities |
0
N/A
|
0
+21%
|
(3)
N/A
|
(3)
-2%
|
(35)
-1 187%
|
(32)
+6%
|
(24)
+27%
|
(18)
+26%
|
20
N/A
|
24
+19%
|
(48)
N/A
|
(52)
-9%
|
(63)
-22%
|
(69)
-10%
|
(48)
+30%
|
(50)
-4%
|
(29)
+43%
|
3
N/A
|
64
+2 167%
|
94
+47%
|
101
+7%
|
72
-28%
|
56
-23%
|
26
-54%
|
3
-88%
|
0
-97%
|
(1)
N/A
|
(1)
-16%
|
(2)
-122%
|
(2)
-33%
|
(2)
+5%
|
(3)
-44%
|
(3)
-7%
|
(4)
-3%
|
(3)
+7%
|
(3)
+20%
|
(41)
-1 451%
|
(68)
-67%
|
(59)
+13%
|
(48)
+19%
|
(9)
+81%
|
17
N/A
|
26
+50%
|
45
+75%
|
22
-52%
|
(6)
N/A
|
(125)
-2 102%
|
(200)
-60%
|
(169)
+16%
|
(118)
+30%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
18
|
18
|
53
|
71
|
53
|
53
|
0
|
0
|
99
|
99
|
99
|
99
|
76
|
76
|
0
|
76
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
88
|
91
|
91
|
164
|
78
|
74
|
74
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
93
|
93
|
94
|
94
|
2
|
1
|
1
|
10
|
|
| Net Issuance of Debt |
0
|
0
|
2
|
(0)
|
(0)
|
(0)
|
(3)
|
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)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
18
|
(0)
|
(1)
|
(5)
|
(24)
|
(6)
|
(5)
|
0
|
(0)
|
(6)
|
(6)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
(6)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
182
|
190
|
190
|
189
|
|
| Cash from Financing Activities |
18
N/A
|
18
0%
|
20
+10%
|
47
+142%
|
47
-1%
|
47
0%
|
45
-4%
|
(0)
N/A
|
(0)
+92%
|
93
N/A
|
93
0%
|
93
0%
|
93
+0%
|
71
-23%
|
71
0%
|
71
0%
|
71
+1%
|
0
-100%
|
0
+105%
|
1
+48%
|
1
+3%
|
1
-3%
|
1
-9%
|
0
-35%
|
(0)
N/A
|
0
N/A
|
82
+265 181%
|
86
+4%
|
86
+0%
|
158
+84%
|
77
-51%
|
74
-4%
|
74
+0%
|
2
-97%
|
1
-62%
|
1
-20%
|
0
-43%
|
0
-25%
|
0
-36%
|
(0)
N/A
|
(0)
-937%
|
(0)
+13%
|
92
N/A
|
86
-7%
|
87
+1%
|
87
+0%
|
184
+112%
|
191
+4%
|
190
0%
|
200
+5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
8
N/A
|
13
+53%
|
9
-29%
|
34
+278%
|
0
-99%
|
0
-72%
|
4
+3 245%
|
(39)
N/A
|
(3)
+93%
|
93
N/A
|
25
-74%
|
21
-15%
|
8
-64%
|
(23)
N/A
|
(7)
+69%
|
(15)
-104%
|
5
N/A
|
(39)
N/A
|
20
N/A
|
46
+132%
|
72
+58%
|
40
-45%
|
25
-37%
|
8
-70%
|
(26)
N/A
|
(20)
+23%
|
66
N/A
|
66
-1%
|
58
-12%
|
136
+135%
|
50
-63%
|
39
-22%
|
35
-12%
|
(46)
N/A
|
(50)
-8%
|
(50)
0%
|
(87)
-72%
|
(115)
-32%
|
(105)
+9%
|
(93)
+11%
|
(47)
+49%
|
(15)
+67%
|
67
N/A
|
71
+6%
|
36
-48%
|
(2)
N/A
|
(12)
-484%
|
(79)
-573%
|
(52)
+34%
|
4
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(5)
+46%
|
(8)
-50%
|
(11)
-37%
|
(12)
-13%
|
(15)
-20%
|
(18)
-20%
|
(20)
-14%
|
(23)
-15%
|
(23)
0%
|
(20)
+12%
|
(20)
+2%
|
(22)
-12%
|
(26)
-16%
|
(31)
-20%
|
(36)
-18%
|
(39)
-7%
|
(43)
-10%
|
(45)
-6%
|
(49)
-9%
|
(30)
+40%
|
(33)
-13%
|
(32)
+6%
|
(19)
+41%
|
(29)
-57%
|
(21)
+30%
|
(16)
+21%
|
(20)
-23%
|
(28)
-41%
|
(22)
+21%
|
(27)
-20%
|
(35)
-29%
|
(39)
-14%
|
(48)
-22%
|
(51)
-6%
|
(51)
0%
|
(48)
+6%
|
(48)
-1%
|
(47)
+3%
|
(46)
+2%
|
(38)
+16%
|
(33)
+14%
|
(52)
-57%
|
(60)
-16%
|
(72)
-20%
|
(84)
-16%
|
(71)
+15%
|
(71)
+0%
|
(75)
-5%
|
(78)
-5%
|
|