PMV Pharmaceuticals Inc
NASDAQ:PMVP
Cash Flow Statement
Cash Flow Statement
PMV Pharmaceuticals 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 |
(28)
|
(37)
|
(34)
|
(39)
|
(44)
|
(50)
|
(58)
|
(65)
|
(69)
|
(72)
|
(73)
|
(74)
|
(74)
|
(73)
|
(69)
|
(65)
|
(49)
|
(51)
|
(59)
|
(61)
|
(81)
|
(83)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Stock-Based Compensation |
2
|
2
|
2
|
2
|
3
|
4
|
5
|
7
|
8
|
9
|
10
|
11
|
12
|
12
|
12
|
12
|
12
|
11
|
9
|
8
|
7
|
6
|
|
| Other Non-Cash Items |
1
|
2
|
2
|
3
|
4
|
5
|
7
|
8
|
9
|
9
|
10
|
10
|
9
|
8
|
7
|
5
|
5
|
4
|
8
|
8
|
7
|
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
|
|
| Change in Working Capital |
1
|
1
|
(1)
|
(2)
|
(0)
|
(0)
|
4
|
4
|
3
|
2
|
(1)
|
3
|
4
|
4
|
5
|
1
|
(3)
|
(1)
|
(2)
|
(1)
|
3
|
2
|
|
| Cash from Operating Activities |
(26)
N/A
|
(33)
-29%
|
(33)
+2%
|
(38)
-15%
|
(40)
-6%
|
(45)
-13%
|
(47)
-4%
|
(52)
-11%
|
(56)
-9%
|
(60)
-8%
|
(64)
-5%
|
(61)
+5%
|
(60)
+1%
|
(59)
+2%
|
(56)
+5%
|
(57)
-2%
|
(46)
+20%
|
(47)
-3%
|
(51)
-10%
|
(53)
-4%
|
(70)
-31%
|
(73)
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(7)
|
(8)
|
(7)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
9
|
28
|
(105)
|
(142)
|
(150)
|
(142)
|
(40)
|
(42)
|
(10)
|
7
|
94
|
43
|
(22)
|
(50)
|
(73)
|
(7)
|
44
|
54
|
56
|
65
|
60
|
|
| Cash from Investing Activities |
0
N/A
|
8
+2 062%
|
28
+231%
|
(106)
N/A
|
(142)
-35%
|
(151)
-6%
|
(144)
+5%
|
(43)
+70%
|
(47)
-11%
|
(17)
+64%
|
(1)
+92%
|
87
N/A
|
38
-56%
|
(25)
N/A
|
(51)
-104%
|
(74)
-46%
|
(8)
+90%
|
43
N/A
|
53
+24%
|
56
+5%
|
65
+15%
|
59
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
62
|
356
|
293
|
293
|
294
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
36
|
36
|
36
|
34
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
62
N/A
|
356
+478%
|
293
-18%
|
293
+0%
|
295
+0%
|
0
-100%
|
2
+446%
|
2
-1%
|
1
-50%
|
1
-30%
|
1
+37%
|
1
-13%
|
3
+221%
|
36
+1 227%
|
36
-1%
|
36
0%
|
34
-6%
|
0
-99%
|
0
-27%
|
0
+3%
|
0
-12%
|
0
N/A
|
|
| 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 |
36
N/A
|
331
+818%
|
288
-13%
|
150
-48%
|
112
-25%
|
(196)
N/A
|
(188)
+4%
|
(92)
+51%
|
(102)
-11%
|
(77)
+25%
|
(64)
+16%
|
27
N/A
|
(19)
N/A
|
(48)
-153%
|
(71)
-48%
|
(95)
-35%
|
(20)
+79%
|
(3)
+84%
|
2
N/A
|
3
+22%
|
(5)
N/A
|
(13)
-155%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(26)
N/A
|
(33)
-29%
|
(33)
+1%
|
(38)
-15%
|
(41)
-8%
|
(46)
-13%
|
(48)
-4%
|
(54)
-12%
|
(61)
-14%
|
(67)
-10%
|
(72)
-7%
|
(68)
+5%
|
(64)
+5%
|
(61)
+5%
|
(57)
+8%
|
(58)
-3%
|
(46)
+20%
|
(47)
-2%
|
(52)
-9%
|
(53)
-3%
|
(70)
-31%
|
(73)
-4%
|
|