Sensei Biotherapeutics Inc
NASDAQ:SNSE
Cash Flow Statement
Cash Flow Statement
Sensei Biotherapeutics 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 |
(26)
|
(22)
|
(20)
|
(23)
|
(28)
|
(33)
|
(37)
|
(41)
|
(42)
|
(46)
|
(49)
|
(46)
|
(45)
|
(39)
|
(34)
|
(32)
|
(30)
|
(30)
|
(30)
|
(29)
|
(27)
|
(24)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Stock-Based Compensation |
1
|
2
|
1
|
3
|
4
|
5
|
6
|
6
|
5
|
5
|
6
|
6
|
4
|
2
|
4
|
2
|
3
|
4
|
3
|
2
|
2
|
1
|
|
| Other Non-Cash Items |
6
|
6
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
3
|
3
|
|
| Change in Working Capital |
2
|
(1)
|
(0)
|
(2)
|
(2)
|
2
|
0
|
4
|
(2)
|
0
|
1
|
(2)
|
0
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(2)
|
|
| Cash from Operating Activities |
(18)
N/A
|
(17)
+6%
|
(18)
-6%
|
(22)
-24%
|
(25)
-15%
|
(25)
+1%
|
(30)
-21%
|
(30)
+0%
|
(36)
-19%
|
(37)
-3%
|
(39)
-5%
|
(40)
-3%
|
(38)
+6%
|
(35)
+6%
|
(32)
+10%
|
(28)
+13%
|
(24)
+13%
|
(25)
-3%
|
(25)
+1%
|
(24)
+2%
|
(24)
0%
|
(22)
+8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
0
|
(147)
|
(147)
|
(141)
|
(129)
|
32
|
40
|
50
|
41
|
47
|
46
|
39
|
42
|
29
|
34
|
23
|
24
|
26
|
15
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-277%
|
(1)
-24%
|
(2)
-31%
|
(149)
-8 020%
|
(149)
+0%
|
(143)
+4%
|
(130)
+9%
|
31
N/A
|
40
+29%
|
50
+26%
|
40
-20%
|
46
+16%
|
46
0%
|
38
-17%
|
42
+9%
|
29
-30%
|
34
+16%
|
22
-34%
|
24
+6%
|
26
+8%
|
15
-43%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
19
|
37
|
191
|
191
|
182
|
164
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(10)
|
(10)
|
0
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
9
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
19
N/A
|
21
+10%
|
35
+67%
|
189
+433%
|
188
0%
|
180
-5%
|
164
-9%
|
(0)
N/A
|
(0)
-550%
|
(0)
-115%
|
(0)
-4%
|
(1)
-131%
|
(9)
-1 169%
|
(11)
-28%
|
(11)
-3%
|
(11)
+0%
|
(3)
+70%
|
(1)
+69%
|
(1)
+23%
|
(1)
-1%
|
(1)
+2%
|
(1)
+7%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
3
+178%
|
16
+378%
|
165
+910%
|
14
-92%
|
6
-58%
|
(9)
N/A
|
(161)
-1 602%
|
(6)
+96%
|
2
N/A
|
11
+454%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(5)
-3 887%
|
3
N/A
|
2
-42%
|
8
+367%
|
(3)
N/A
|
(1)
+64%
|
1
N/A
|
(9)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(18)
+2%
|
(19)
-7%
|
(24)
-25%
|
(28)
-16%
|
(27)
+2%
|
(32)
-20%
|
(32)
+2%
|
(37)
-17%
|
(38)
-3%
|
(39)
-3%
|
(40)
-3%
|
(38)
+6%
|
(36)
+6%
|
(32)
+10%
|
(28)
+13%
|
(24)
+13%
|
(25)
-3%
|
(25)
+1%
|
(24)
+2%
|
(24)
0%
|
(22)
+8%
|
|