Precigen Inc
NASDAQ:PGEN
Cash Flow Statement
Cash Flow Statement
Precigen Inc
| Dec-2012 | Mar-2013 | 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 |
(82)
|
(104)
|
(94)
|
(59)
|
(41)
|
(1)
|
(48)
|
(117)
|
(86)
|
(63)
|
(52)
|
(37)
|
(88)
|
(179)
|
(188)
|
(179)
|
(190)
|
(157)
|
(127)
|
(138)
|
(127)
|
(142)
|
(189)
|
(207)
|
(515)
|
(529)
|
(502)
|
(496)
|
(324)
|
(318)
|
(322)
|
(298)
|
(171)
|
(132)
|
(109)
|
(109)
|
(92)
|
(94)
|
(92)
|
25
|
28
|
25
|
22
|
(85)
|
(96)
|
(97)
|
(135)
|
(140)
|
(126)
|
(157)
|
(125)
|
(247)
|
|
| Depreciation & Amortization |
8
|
8
|
8
|
7
|
7
|
7
|
7
|
9
|
10
|
12
|
14
|
16
|
18
|
20
|
22
|
23
|
25
|
26
|
28
|
30
|
31
|
32
|
33
|
33
|
33
|
31
|
29
|
27
|
25
|
23
|
22
|
20
|
18
|
16
|
15
|
14
|
14
|
14
|
13
|
12
|
11
|
9
|
8
|
7
|
7
|
7
|
6
|
5
|
5
|
4
|
3
|
3
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(6)
|
(20)
|
(21)
|
(18)
|
(17)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Stock-Based Compensation |
2
|
2
|
2
|
3
|
3
|
7
|
13
|
16
|
22
|
88
|
89
|
94
|
100
|
46
|
48
|
53
|
53
|
48
|
53
|
54
|
53
|
56
|
53
|
49
|
36
|
32
|
25
|
22
|
18
|
13
|
13
|
10
|
18
|
19
|
18
|
16
|
14
|
12
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
10
|
9
|
12
|
|
| Other Non-Cash Items |
10
|
44
|
41
|
10
|
(12)
|
(51)
|
(2)
|
68
|
43
|
17
|
6
|
3
|
46
|
134
|
141
|
116
|
131
|
99
|
64
|
60
|
69
|
68
|
101
|
114
|
399
|
399
|
370
|
360
|
164
|
186
|
209
|
202
|
97
|
65
|
43
|
41
|
24
|
25
|
21
|
(79)
|
(81)
|
(84)
|
(86)
|
10
|
19
|
19
|
53
|
56
|
53
|
85
|
49
|
160
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
4
|
4
|
7
|
7
|
4
|
7
|
4
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
6
|
6
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Change in Working Capital |
3
|
(10)
|
(10)
|
(15)
|
(8)
|
15
|
12
|
19
|
12
|
(9)
|
(14)
|
32
|
59
|
72
|
76
|
22
|
(11)
|
(36)
|
(43)
|
(37)
|
(74)
|
(61)
|
(53)
|
(41)
|
(20)
|
(21)
|
(23)
|
(28)
|
2
|
(8)
|
(6)
|
(14)
|
(21)
|
(15)
|
(9)
|
(4)
|
(1)
|
(3)
|
(0)
|
(23)
|
(23)
|
(15)
|
(17)
|
2
|
3
|
9
|
8
|
4
|
3
|
(0)
|
6
|
12
|
|
| Cash from Operating Activities |
(62)
N/A
|
(63)
-2%
|
(55)
+12%
|
(56)
-1%
|
(54)
+4%
|
(30)
+44%
|
(30)
-1%
|
(21)
+30%
|
(20)
+6%
|
(42)
-113%
|
(45)
-7%
|
14
N/A
|
36
+150%
|
45
+26%
|
49
+9%
|
(19)
N/A
|
(49)
-152%
|
(70)
-43%
|
(81)
-15%
|
(87)
-8%
|
(104)
-19%
|
(109)
-5%
|
(114)
-5%
|
(120)
-6%
|
(124)
-3%
|
(138)
-11%
|
(143)
-4%
|
(141)
+1%
|
(136)
+4%
|
(120)
+11%
|
(101)
+16%
|
(93)
+8%
|
(77)
+17%
|
(66)
+15%
|
(60)
+9%
|
(58)
+3%
|
(56)
+3%
|
(58)
-4%
|
(57)
+1%
|
(64)
-12%
|
(65)
-1%
|
(65)
+1%
|
(73)
-13%
|
(67)
+9%
|
(67)
-1%
|
(63)
+6%
|
(70)
-12%
|
(76)
-8%
|
(68)
+10%
|
(70)
-3%
|
(66)
+6%
|
(73)
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(9)
|
(11)
|
(13)
|
(22)
|
(23)
|
(30)
|
(39)
|
(34)
|
(54)
|
(58)
|
(61)
|
(65)
|
(50)
|
(44)
|
(42)
|
(42)
|
(45)
|
(44)
|
(38)
|
(30)
|
(17)
|
(11)
|
(8)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(5)
|
(3)
|
(2)
|
(1)
|
(2)
|
(6)
|
(8)
|
(9)
|
(9)
|
(5)
|
(3)
|
(3)
|
|
| Other Items |
(16)
|
(5)
|
(101)
|
(227)
|
(222)
|
(194)
|
(121)
|
(33)
|
(20)
|
(72)
|
(38)
|
(236)
|
(247)
|
(209)
|
(201)
|
(18)
|
10
|
36
|
59
|
155
|
165
|
128
|
81
|
(114)
|
(110)
|
(68)
|
(66)
|
108
|
125
|
46
|
73
|
53
|
35
|
(59)
|
(67)
|
(44)
|
(67)
|
79
|
79
|
239
|
231
|
163
|
168
|
(4)
|
(2)
|
77
|
71
|
67
|
(12)
|
(46)
|
(34)
|
(104)
|
|
| Cash from Investing Activities |
(24)
N/A
|
(7)
+68%
|
(102)
-1 269%
|
(228)
-124%
|
(224)
+2%
|
(198)
+11%
|
(125)
+37%
|
(38)
+69%
|
(26)
+32%
|
(78)
-199%
|
(47)
+40%
|
(247)
-424%
|
(259)
-5%
|
(231)
+11%
|
(224)
+3%
|
(49)
+78%
|
(28)
+42%
|
2
N/A
|
5
+131%
|
97
+1 744%
|
104
+7%
|
62
-40%
|
31
-50%
|
(158)
N/A
|
(151)
+4%
|
(110)
+27%
|
(112)
-1%
|
63
N/A
|
87
+38%
|
17
-81%
|
56
+233%
|
42
-24%
|
28
-34%
|
(65)
N/A
|
(72)
-11%
|
(50)
+30%
|
(75)
-48%
|
71
N/A
|
71
0%
|
231
+225%
|
226
-2%
|
159
-30%
|
166
+4%
|
(5)
N/A
|
(3)
+38%
|
71
N/A
|
63
-12%
|
58
-8%
|
(21)
N/A
|
(51)
-147%
|
(38)
+26%
|
(107)
-183%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
76
|
115
|
175
|
175
|
150
|
111
|
26
|
27
|
26
|
114
|
121
|
341
|
343
|
240
|
240
|
20
|
19
|
10
|
2
|
2
|
15
|
103
|
103
|
103
|
90
|
9
|
8
|
8
|
7
|
35
|
35
|
35
|
35
|
121
|
121
|
122
|
122
|
0
|
0
|
0
|
0
|
74
|
73
|
73
|
73
|
(1)
|
0
|
32
|
111
|
110
|
110
|
78
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
0
|
169
|
169
|
169
|
169
|
(3)
|
(2)
|
(4)
|
(5)
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
193
|
219
|
220
|
219
|
26
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(116)
|
(155)
|
(184)
|
(198)
|
(82)
|
(43)
|
(14)
|
(0)
|
0
|
0
|
0
|
0
|
93
|
|
| Other |
(0)
|
(18)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(6)
|
(8)
|
0
|
0
|
(7)
|
(7)
|
(10)
|
(10)
|
(10)
|
(10)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
76
N/A
|
97
+27%
|
172
+78%
|
341
+98%
|
316
-7%
|
279
-12%
|
195
-30%
|
23
-88%
|
24
+4%
|
109
+356%
|
116
+6%
|
333
+186%
|
332
0%
|
232
-30%
|
232
0%
|
13
-94%
|
12
-7%
|
(1)
N/A
|
(8)
-1 028%
|
(9)
-13%
|
4
N/A
|
96
+2 136%
|
96
+0%
|
296
+209%
|
310
+5%
|
228
-26%
|
228
0%
|
34
-85%
|
8
-76%
|
35
+334%
|
34
-3%
|
34
0%
|
33
-4%
|
120
+266%
|
121
+1%
|
121
+0%
|
121
0%
|
(0)
N/A
|
(0)
-1 400%
|
(116)
-77 313%
|
(155)
-34%
|
(111)
+29%
|
(125)
-13%
|
(10)
+92%
|
30
N/A
|
(15)
N/A
|
0
N/A
|
32
+62 994%
|
111
+244%
|
110
-1%
|
108
-2%
|
169
+56%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
(9)
N/A
|
27
N/A
|
15
-43%
|
57
+278%
|
39
-32%
|
50
+29%
|
40
-20%
|
(37)
N/A
|
(22)
+40%
|
(11)
+50%
|
24
N/A
|
101
+313%
|
108
+8%
|
47
-57%
|
56
+20%
|
(56)
N/A
|
(66)
-19%
|
(69)
-4%
|
(83)
-21%
|
2
N/A
|
6
+297%
|
51
+749%
|
14
-72%
|
19
+32%
|
35
+86%
|
(20)
N/A
|
(27)
-34%
|
(45)
-65%
|
(42)
+7%
|
(69)
-65%
|
(11)
+83%
|
(17)
-45%
|
(16)
+3%
|
(10)
+35%
|
(10)
+2%
|
14
N/A
|
(9)
N/A
|
13
N/A
|
13
+1%
|
50
+281%
|
5
-89%
|
(17)
N/A
|
(33)
-96%
|
(82)
-147%
|
(41)
+50%
|
(6)
+85%
|
(7)
-18%
|
14
N/A
|
22
+51%
|
(12)
N/A
|
4
N/A
|
(10)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(69)
N/A
|
(65)
+6%
|
(57)
+13%
|
(57)
-2%
|
(55)
+4%
|
(34)
+38%
|
(35)
-1%
|
(26)
+24%
|
(26)
+1%
|
(48)
-85%
|
(55)
-13%
|
3
N/A
|
23
+601%
|
24
+3%
|
26
+10%
|
(50)
N/A
|
(88)
-76%
|
(104)
-18%
|
(135)
-30%
|
(146)
-8%
|
(165)
-13%
|
(174)
-6%
|
(164)
+6%
|
(165)
0%
|
(166)
-1%
|
(180)
-8%
|
(188)
-5%
|
(186)
+1%
|
(174)
+6%
|
(150)
+14%
|
(118)
+21%
|
(103)
+13%
|
(85)
+18%
|
(71)
+16%
|
(64)
+9%
|
(64)
+1%
|
(63)
+1%
|
(66)
-5%
|
(66)
+0%
|
(72)
-9%
|
(70)
+3%
|
(68)
+3%
|
(75)
-10%
|
(67)
+11%
|
(68)
-2%
|
(68)
+0%
|
(78)
-14%
|
(84)
-8%
|
(77)
+9%
|
(75)
+2%
|
(70)
+7%
|
(76)
-8%
|
|