Trevena Inc
NASDAQ:TRVN
Cash Flow Statement
Cash Flow Statement
Trevena Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(19)
|
(15)
|
(19)
|
(23)
|
(30)
|
(37)
|
(43)
|
(50)
|
(53)
|
(53)
|
(48)
|
(51)
|
(55)
|
(63)
|
(82)
|
(103)
|
(106)
|
(107)
|
(93)
|
(72)
|
(60)
|
(49)
|
(38)
|
(31)
|
(27)
|
(22)
|
(26)
|
(25)
|
(25)
|
(27)
|
(24)
|
(29)
|
(33)
|
(41)
|
(50)
|
(52)
|
(58)
|
(59)
|
(61)
|
(54)
|
(45)
|
(38)
|
(31)
|
(40)
|
(40)
|
(37)
|
(34)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
6
|
6
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
2
|
4
|
1
|
1
|
3
|
3
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
0
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
7
|
6
|
5
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
1
|
(2)
|
(1)
|
(1)
|
8
|
8
|
5
|
5
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
(3)
|
0
|
2
|
5
|
7
|
11
|
10
|
3
|
5
|
(5)
|
(7)
|
(1)
|
3
|
(3)
|
(2)
|
(3)
|
(8)
|
(0)
|
2
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
(3)
|
(1)
|
(2)
|
(2)
|
4
|
(0)
|
0
|
(0)
|
(4)
|
(2)
|
(0)
|
2
|
1
|
3
|
(1)
|
(6)
|
(1)
|
(0)
|
0
|
2
|
|
| Cash from Operating Activities |
(17)
N/A
|
(14)
+21%
|
(17)
-24%
|
(24)
-42%
|
(28)
-15%
|
(33)
-19%
|
(37)
-13%
|
(40)
-7%
|
(40)
+0%
|
(40)
-2%
|
(41)
-2%
|
(40)
+3%
|
(55)
-36%
|
(63)
-15%
|
(76)
-20%
|
(92)
-21%
|
(100)
-10%
|
(100)
+0%
|
(87)
+13%
|
(71)
+18%
|
(52)
+27%
|
(39)
+25%
|
(31)
+20%
|
(25)
+19%
|
(23)
+11%
|
(20)
+10%
|
(23)
-11%
|
(24)
-5%
|
(22)
+6%
|
(25)
-10%
|
(21)
+14%
|
(21)
-2%
|
(29)
-36%
|
(36)
-24%
|
(45)
-23%
|
(50)
-12%
|
(54)
-8%
|
(54)
+1%
|
(53)
+1%
|
(51)
+4%
|
(44)
+14%
|
(39)
+11%
|
(38)
+4%
|
(33)
+12%
|
(32)
+4%
|
(32)
+0%
|
(27)
+14%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(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 Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(71)
|
(72)
|
(63)
|
(131)
|
(57)
|
(59)
|
(46)
|
34
|
38
|
49
|
37
|
35
|
36
|
36
|
31
|
13
|
21
|
4
|
10
|
31
|
26
|
40
|
30
|
15
|
4
|
(0)
|
0
|
(1)
|
0
|
0
|
(30)
|
(17)
|
0
|
0
|
30
|
18
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-67%
|
0
N/A
|
(0)
N/A
|
(0)
-7%
|
(0)
-87%
|
(0)
-71%
|
(71)
-14 725%
|
(72)
-2%
|
(64)
+12%
|
(131)
-106%
|
(57)
+56%
|
(59)
-4%
|
(47)
+21%
|
34
N/A
|
38
+13%
|
48
+27%
|
34
-29%
|
31
-8%
|
33
+4%
|
32
-2%
|
29
-9%
|
12
-57%
|
21
+70%
|
4
-81%
|
10
+145%
|
31
+215%
|
26
-18%
|
40
+57%
|
30
-25%
|
15
-49%
|
3
-78%
|
(0)
N/A
|
(0)
+93%
|
(1)
-3 933%
|
(0)
+98%
|
0
N/A
|
(30)
N/A
|
(17)
+44%
|
0
N/A
|
0
N/A
|
30
N/A
|
18
-40%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
60
|
60
|
61
|
121
|
60
|
60
|
107
|
48
|
64
|
139
|
91
|
103
|
87
|
12
|
32
|
28
|
35
|
40
|
21
|
23
|
27
|
35
|
33
|
33
|
23
|
9
|
10
|
5
|
37
|
97
|
101
|
100
|
74
|
13
|
8
|
5
|
0
|
2
|
10
|
10
|
16
|
16
|
12
|
12
|
5
|
0
|
|
| Net Issuance of Debt |
5
|
(6)
|
(6)
|
(5)
|
(5)
|
0
|
2
|
2
|
2
|
2
|
0
|
16
|
16
|
16
|
16
|
0
|
10
|
10
|
10
|
10
|
(3)
|
(6)
|
(10)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(11)
|
(8)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
14
|
14
|
14
|
14
|
(1)
|
15
|
15
|
15
|
15
|
2
|
|
| Other |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
4
N/A
|
54
+1 264%
|
54
+0%
|
56
+2%
|
116
+108%
|
60
-48%
|
62
+3%
|
109
+76%
|
50
-54%
|
66
+33%
|
139
+111%
|
108
-23%
|
119
+11%
|
103
-14%
|
28
-73%
|
32
+14%
|
38
+16%
|
44
+18%
|
50
+12%
|
31
-38%
|
20
-36%
|
20
+2%
|
25
+25%
|
21
-19%
|
21
+0%
|
10
-51%
|
(4)
N/A
|
(3)
+29%
|
(10)
-304%
|
25
N/A
|
89
+253%
|
95
+7%
|
99
+4%
|
73
-27%
|
12
-84%
|
8
-35%
|
5
-35%
|
14
+183%
|
15
+8%
|
24
+54%
|
24
N/A
|
16
-34%
|
30
+94%
|
26
-13%
|
26
0%
|
20
-25%
|
6
-71%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(13)
N/A
|
41
N/A
|
37
-8%
|
31
-17%
|
88
+181%
|
27
-69%
|
24
-10%
|
(2)
N/A
|
(62)
-3 434%
|
(38)
+39%
|
(33)
+13%
|
11
N/A
|
5
-50%
|
(7)
N/A
|
(14)
-101%
|
(21)
-55%
|
(15)
+31%
|
(21)
-46%
|
(6)
+73%
|
(7)
-28%
|
(0)
+96%
|
10
N/A
|
6
-38%
|
16
+163%
|
2
-88%
|
(0)
N/A
|
5
N/A
|
(1)
N/A
|
8
N/A
|
31
+296%
|
83
+169%
|
77
-8%
|
70
-10%
|
36
-48%
|
(34)
N/A
|
(42)
-25%
|
(49)
-15%
|
(70)
-42%
|
(55)
+21%
|
(28)
+49%
|
(21)
+26%
|
6
N/A
|
11
+71%
|
(7)
N/A
|
(5)
+22%
|
(12)
-121%
|
(21)
-82%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(17)
N/A
|
(14)
+21%
|
(17)
-23%
|
(24)
-44%
|
(28)
-15%
|
(33)
-20%
|
(38)
-13%
|
(40)
-7%
|
(40)
+0%
|
(41)
-1%
|
(41)
-2%
|
(40)
+3%
|
(55)
-36%
|
(63)
-15%
|
(76)
-20%
|
(92)
-21%
|
(101)
-9%
|
(102)
-2%
|
(91)
+11%
|
(75)
+18%
|
(56)
+25%
|
(41)
+27%
|
(32)
+22%
|
(26)
+20%
|
(23)
+11%
|
(20)
+10%
|
(22)
-10%
|
(24)
-6%
|
(22)
+6%
|
(25)
-10%
|
(21)
+14%
|
(21)
-2%
|
(29)
-36%
|
(36)
-24%
|
(45)
-23%
|
(50)
-12%
|
(54)
-8%
|
(54)
+1%
|
(53)
+1%
|
(52)
+4%
|
(44)
+14%
|
(39)
+11%
|
(38)
+4%
|
(33)
+12%
|
(32)
+5%
|
(32)
+0%
|
(27)
+14%
|
|