Rapid Micro Biosystems Inc
NASDAQ:RPID
Cash Flow Statement
Cash Flow Statement
Rapid Micro Biosystems Inc
| 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 |
(37)
|
(51)
|
(54)
|
(70)
|
(74)
|
(66)
|
(68)
|
(59)
|
(61)
|
(60)
|
(61)
|
(58)
|
(52)
|
(52)
|
(50)
|
(48)
|
(47)
|
(45)
|
(44)
|
(44)
|
|
| Depreciation & Amortization |
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
6
|
17
|
15
|
26
|
25
|
15
|
15
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
|
| Cash Interest Paid |
0
|
0
|
1
|
2
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(1)
|
1
|
(4)
|
(8)
|
(10)
|
(14)
|
(8)
|
(5)
|
(6)
|
1
|
3
|
1
|
1
|
(1)
|
(3)
|
(5)
|
(1)
|
(2)
|
(3)
|
|
| Cash from Operating Activities |
(31)
N/A
|
(34)
-9%
|
(37)
-8%
|
(47)
-29%
|
(55)
-16%
|
(61)
-10%
|
(64)
-6%
|
(60)
+7%
|
(59)
+2%
|
(58)
+0%
|
(53)
+10%
|
(47)
+10%
|
(45)
+5%
|
(44)
+3%
|
(45)
-2%
|
(44)
+2%
|
(44)
-1%
|
(38)
+15%
|
(37)
+1%
|
(38)
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(15)
|
(5)
|
25
|
25
|
(10)
|
(117)
|
(118)
|
(125)
|
(87)
|
25
|
35
|
47
|
44
|
43
|
55
|
43
|
38
|
35
|
19
|
16
|
|
| Cash from Investing Activities |
(16)
N/A
|
(6)
+63%
|
24
N/A
|
24
-1%
|
(13)
N/A
|
(123)
-822%
|
(125)
-2%
|
(133)
-7%
|
(93)
+30%
|
20
N/A
|
31
+56%
|
45
+44%
|
42
-6%
|
42
-1%
|
53
+27%
|
42
-21%
|
37
-12%
|
34
-8%
|
18
-46%
|
15
-17%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
50
|
130
|
80
|
246
|
244
|
165
|
165
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Net Issuance of Debt |
17
|
7
|
0
|
(26)
|
(26)
|
(26)
|
(26)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
20
|
|
| Other |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
64
N/A
|
135
+110%
|
79
-42%
|
218
+177%
|
217
-1%
|
137
-37%
|
139
+1%
|
(1)
N/A
|
1
N/A
|
0
-49%
|
0
-3%
|
0
-29%
|
0
-38%
|
0
+26%
|
0
N/A
|
0
+6%
|
0
+3%
|
0
+109%
|
0
-68%
|
19
+14 107%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
18
N/A
|
95
+441%
|
66
-31%
|
194
+195%
|
149
-24%
|
(46)
N/A
|
(50)
-10%
|
(194)
-285%
|
(151)
+22%
|
(38)
+75%
|
(21)
+45%
|
(2)
+90%
|
(3)
-36%
|
(2)
+29%
|
8
N/A
|
(2)
N/A
|
(7)
-317%
|
(3)
+53%
|
(19)
-445%
|
(3)
+84%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(32)
N/A
|
(35)
-10%
|
(38)
-9%
|
(49)
-28%
|
(58)
-20%
|
(66)
-13%
|
(71)
-7%
|
(68)
+4%
|
(65)
+4%
|
(64)
+3%
|
(56)
+12%
|
(49)
+12%
|
(47)
+5%
|
(46)
+3%
|
(47)
-3%
|
(45)
+3%
|
(46)
0%
|
(39)
+15%
|
(38)
+1%
|
(39)
-1%
|
|