UNITY Biotechnology Inc
NASDAQ:UBX
Cash Flow Statement
Cash Flow Statement
UNITY Biotechnology Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
(45)
|
(52)
|
(60)
|
(67)
|
(76)
|
(79)
|
(83)
|
(86)
|
(82)
|
(91)
|
(86)
|
(92)
|
(94)
|
(82)
|
(81)
|
(70)
|
(61)
|
(64)
|
(59)
|
(56)
|
(44)
|
(36)
|
(35)
|
(37)
|
(40)
|
(35)
|
(28)
|
(19)
|
(26)
|
(28)
|
|
| Depreciation & Amortization |
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
3
|
4
|
6
|
8
|
9
|
10
|
9
|
10
|
11
|
12
|
14
|
14
|
14
|
13
|
12
|
11
|
12
|
11
|
11
|
10
|
9
|
9
|
9
|
8
|
7
|
6
|
5
|
4
|
4
|
3
|
|
| Other Non-Cash Items |
3
|
4
|
7
|
10
|
12
|
12
|
10
|
10
|
4
|
10
|
7
|
10
|
17
|
12
|
15
|
15
|
13
|
13
|
12
|
9
|
(9)
|
(10)
|
(9)
|
(4)
|
6
|
4
|
1
|
(6)
|
1
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
4
|
0
|
(0)
|
5
|
(0)
|
3
|
4
|
4
|
1
|
(1)
|
1
|
(5)
|
(2)
|
0
|
(5)
|
(1)
|
3
|
(2)
|
(0)
|
(1)
|
(5)
|
(2)
|
(2)
|
(4)
|
(1)
|
2
|
2
|
3
|
3
|
|
| Cash from Operating Activities |
(38)
N/A
|
(42)
-10%
|
(51)
-20%
|
(55)
-9%
|
(57)
-2%
|
(65)
-15%
|
(67)
-2%
|
(70)
-4%
|
(72)
-4%
|
(77)
-6%
|
(77)
+0%
|
(77)
-1%
|
(78)
-1%
|
(68)
+13%
|
(62)
+9%
|
(57)
+9%
|
(45)
+21%
|
(45)
+0%
|
(46)
-3%
|
(46)
+2%
|
(52)
-15%
|
(49)
+7%
|
(45)
+8%
|
(41)
+8%
|
(37)
+10%
|
(31)
+17%
|
(24)
+21%
|
(23)
+8%
|
(21)
+7%
|
(22)
-6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(85)
|
(12)
|
(58)
|
(61)
|
(71)
|
(44)
|
56
|
73
|
70
|
33
|
38
|
6
|
(5)
|
6
|
(8)
|
16
|
40
|
20
|
38
|
(15)
|
(24)
|
3
|
(5)
|
45
|
61
|
32
|
27
|
19
|
9
|
23
|
|
| Cash from Investing Activities |
(86)
N/A
|
(14)
+84%
|
(60)
-331%
|
(62)
-4%
|
(72)
-16%
|
(45)
+38%
|
55
N/A
|
71
+30%
|
68
-5%
|
32
-54%
|
37
+16%
|
5
-87%
|
(5)
N/A
|
5
N/A
|
(8)
N/A
|
16
N/A
|
39
+151%
|
19
-51%
|
38
+96%
|
(15)
N/A
|
(25)
-61%
|
3
N/A
|
(5)
N/A
|
45
N/A
|
60
+34%
|
32
-47%
|
27
-16%
|
19
-29%
|
9
-55%
|
23
+163%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
43
|
90
|
139
|
139
|
139
|
0
|
2
|
7
|
28
|
36
|
57
|
60
|
39
|
41
|
20
|
14
|
21
|
15
|
14
|
62
|
58
|
54
|
55
|
4
|
5
|
5
|
4
|
4
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(1)
|
1
|
1
|
1
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
24
|
25
|
24
|
25
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(22)
|
(22)
|
0
|
(18)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
43
N/A
|
89
+108%
|
137
+53%
|
137
+0%
|
137
+0%
|
83
-40%
|
1
-98%
|
7
+374%
|
27
+300%
|
36
+32%
|
57
+57%
|
84
+48%
|
64
-24%
|
65
+2%
|
44
-32%
|
14
-67%
|
21
+44%
|
15
-28%
|
14
-6%
|
62
+333%
|
56
-9%
|
52
-7%
|
49
-5%
|
(19)
N/A
|
(16)
+15%
|
(17)
-2%
|
(14)
+16%
|
4
N/A
|
0
-98%
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Net Change in Cash |
(82)
N/A
|
33
N/A
|
26
-20%
|
19
-28%
|
8
-57%
|
(28)
N/A
|
(10)
+63%
|
9
N/A
|
23
+162%
|
(9)
N/A
|
16
N/A
|
12
-28%
|
(20)
N/A
|
2
N/A
|
(26)
N/A
|
(27)
-2%
|
15
N/A
|
(10)
N/A
|
6
N/A
|
1
-90%
|
(21)
N/A
|
6
N/A
|
(1)
N/A
|
(15)
-1 645%
|
7
N/A
|
(16)
N/A
|
(12)
+26%
|
1
N/A
|
(12)
N/A
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(40)
N/A
|
(44)
-10%
|
(52)
-18%
|
(57)
-9%
|
(58)
-2%
|
(67)
-15%
|
(68)
-2%
|
(71)
-5%
|
(74)
-4%
|
(78)
-6%
|
(78)
0%
|
(78)
+0%
|
(79)
-1%
|
(69)
+13%
|
(63)
+9%
|
(57)
+9%
|
(45)
+21%
|
(45)
+0%
|
(47)
-3%
|
(46)
+2%
|
(53)
-15%
|
(49)
+7%
|
(45)
+8%
|
(41)
+8%
|
(37)
+10%
|
(31)
+17%
|
(24)
+21%
|
(23)
+8%
|
(21)
+7%
|
(22)
-6%
|
|