Intellia Therapeutics Cash Flow Statement (2015-2025) | NTLA

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -1.09M-3.04M-3.02M-5.25M-6.69M-6.90M-7.48M-10.56M-12.63M-15.59M-15.36M-23.96M-21.36M-22.22M-22.70M-19.07M-21.94M-25.68M-23.63M-28.28M-31.81M-32.39M-27.84M-42.19M-46.20M-68.81M-71.64M-79.91M-143.71M-97.60M-103.58M-104.73M-99.98M-119.68M-118.37M-127.43M-101.37M-126.62M-132.65M-125.82M-112.20M-102.59M-104.76M
Depreciation and Depletion 0.03M0.07M0.10M0.10M0.19M0.25M0.27M0.40M0.66M
Share-based Compensation 0.12M0.15M0.58M0.46M0.81M1.83M2.06M2.02M2.63M2.85M3.25M6.60M4.11M4.90M4.46M3.58M4.59M4.40M3.08M3.02M4.16M4.76M5.40M5.58M6.42M10.61M15.41M14.56M18.49M23.07M25.21M24.63M27.25M36.40M35.35M35.04M34.18M40.86M39.62M39.62M21.84M22.04M19.60M
Gains from Sales and Divestitures 0.17M0.46M0.68M0.86M0.19M0.37M0.56M0.79M0.15M0.30M0.38M0.41M0.03M0.04M0.04M0.04M0.08M0.03M0.05M0.12M0.05M0.09M0.09M0.15M0.34M0.49M0.60M0.68M1.02M1.21M1.34M1.43M1.51M1.69M1.80M
Gains from Investment Securities -0.00M2.62M2.93M-0.01M4.37M4.50M-0.05M1.71M4.77M4.88M-0.01M17.98M5.33M5.32M5.41M0.70M7.24M0.50M0.90M18.60M7.48M7.26M171.30M6.20M5.94M10.50M25.25M5.91M5.59M1.21M0.24M0.80M5.48M109.72M5.90M5.44M5.27M
Non-cash Items 257.0026.96M0.14M25.00M1.00M64.19M35.09M39.20M60.64M1.62M1.74M37.00M2.17M2.32M2.58M2.85M3.11M40.46M271.94M2.73M2.82M601.93M2.23M204.87M2.52M117.00M3.22M94.80M83.10M3.85M35.92M27.62M4.29M11.25M0.35M4.50M0.26M4.09M
Cash from Operations 4.82M2.17M-3.27M-5.49M-9.42M67.55M-7.61M-14.41M-11.40M-15.68M-16.89M-21.31M-17.77M-22.50M-12.45M-8.54M-21.45M-27.68M-25.45M-28.66M-38.55M57.42M-28.56M-40.23M-52.38M-52.98M-65.02M-54.65M-79.80M-85.09M-78.53M-89.87M-109.33M-90.32M-101.38M-93.05M-120.66M-58.19M-84.84M-85.19M-148.93M-99.62M-76.90M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 1.42M1.21M0.67M-7.02M0.20M0.07M-0.07M-0.73M-1.21M-1.66M-2.10M-2.63M-2.43M-2.00M-0.82M1.25M4.57M7.10M7.92M6.31M5.29M4.65M4.28M3.60M2.28M1.67M1.08M
Depreciation & Amortization (CF) 0.03M0.07M0.10M0.10M0.19M0.25M0.27M0.41M0.66M0.71M0.79M0.84M1.01M1.07M1.15M1.26M1.30M1.34M1.38M1.58M1.54M1.57M1.60M1.60M1.59M1.63M1.79M1.89M1.75M1.84M1.95M2.06M2.05M2.17M2.29M2.49M2.51M2.60M2.60M2.58M2.50M2.50M2.40M
Change in Working Capital
Change in Receivables 5.34M-4.01M0.32M1.73M5.98M-3.00M1.14M-5.80M4.73M-3.96M0.60M-0.59M1.02M8.75M-9.50M-2.65M0.91M-1.18M1.04M0.50M-0.46M-0.23M1.05M1.17M-0.26M1.14M0.15M1.43M29.96M-0.03M-24.10M-3.47M-0.34M1.99M0.85M-0.30M
Change in Account Payables 0.36M0.84M-0.79M-0.07M-0.09M-0.28M0.52M1.63M-0.95M0.28M0.44M-0.26M0.06M-1.66M1.53M0.30M1.36M-1.65M2.20M-0.03M-0.37M-3.53M7.34M1.61M-0.92M-1.69M0.74M2.40M-0.06M-3.65M-1.62M0.75M1.17M5.12M-7.71M3.94M5.57M5.35M-5.55M1.44M-1.87M-2.56M3.46M
Change in Accured Expenses -0.56M1.06M0.72M-0.41M-0.13M1.19M0.69M1.31M-1.89M1.64M0.55M2.09M-1.61M1.91M1.12M1.36M-2.60M3.55M0.10M1.27M0.18M2.26M4.29M6.31M-4.59M14.72M-11.30M18.43M-3.72M3.00M13.57M3.07M-17.39M4.87M9.52M9.03M-22.40M1.85M6.22M3.95M-14.41M0.83M-0.71M
Investing Activities
Capital Expenditures 0.52M0.59M0.60M0.85M1.01M1.15M0.60M3.40M4.16M1.27M2.26M2.40M1.85M0.90M2.02M1.59M1.53M0.94M1.75M2.57M0.84M1.04M0.70M1.01M2.41M2.94M4.54M2.87M3.72M1.69M4.24M3.91M3.83M4.30M4.33M1.52M2.51M1.01M1.28M0.98M0.73M0.24M0.03M
Change in Acquisitions & Divestments 26.50M187.50M51.50M63.50M89.50M94.00M60.30M19.00M125.20M73.30M192.49M94.61M93.73M130.85M212.80M210.19M263.62M213.05M213.20M197.23M267.96M277.63M199.67M321.65M178.27M162.75M115.94M
Cash from Investing Activities -0.52M-0.59M-0.60M-0.85M-1.01M-1.15M-0.60M-3.40M-4.16M-1.27M-2.26M-2.40M-1.85M-0.90M-2.02M-256.02M5.70M23.25M-31.65M27.88M57.45M92.96M-153.98M-210.92M-25.54M33.26M-399.38M-159.12M47.47M95.34M47.64M-30.15M-122.25M-34.54M79.50M45.94M5.90M-24.19M-7.71M151.56M94.33M106.91M-0.74M
Financing Activities
Other financing activities 0.21M0.90M0.21M1.65M
Change in Capital Stock
Shares Issued 0.05M0.31M0.15M140.49M6.72M0.56M2.18M1.20M3.64M580.20M630.80M2.18M0.34M889.80M893.60M9.61M45.26M1,166.10M1,815.70M400.00M-386.74M0.72M386.02M0.76M1.30M3.55M0.99M1.96M1.18M1.70M1.03M1.24M
Preferred Shares Issued 4.64M70.02M
Misc.
Cash from Financing Activities 4.33M-0.30M66.72M-0.46M-1.20M170.09M-1.85M0.26M0.05M0.45M0.37M142.12M6.72M1.16M2.18M30.16M4.00M6.47M46.40M19.56M4.86M132.22M0.60M234.09M58.59M7.13M668.68M2.28M47.32M5.89M23.98M505.76M2.22M2.52M19.10M106.48M59.99M41.25M82.19M2.32M14.65M114.86M
Change in Cash 8.63M1.29M62.85M-6.80M-11.62M236.50M-10.07M-17.55M-15.51M-16.50M-18.78M118.41M-12.90M-22.24M-12.29M-234.39M-11.76M2.04M-10.70M18.79M23.77M282.61M-181.94M-17.05M-19.32M-12.59M204.28M-211.49M14.99M16.15M-6.91M385.74M-229.35M-122.34M-2.78M59.37M-54.77M-41.13M-10.35M68.69M-54.60M21.94M37.22M
Beginning Cash Balance 9.85M18.48M19.77M82.61M75.82M64.19M300.69M290.62M273.06M257.55M241.05M222.26M340.68M327.78M305.54M293.25M58.86M47.10M49.14M38.44M57.23M79.08M361.69M177.07M160.86M142.47M130.46M336.97M118.39M131.63M148.10M137.76M523.50M294.15M170.81M167.38M226.75M171.98M130.85M120.50M181.48M134.23M156.17M
Free Cash Flow 4.31M1.59M-3.87M-6.34M-10.43M66.40M-8.21M-17.82M-15.56M-16.95M-19.15M-23.70M-19.62M-23.39M-14.47M-10.13M-22.99M-28.62M-27.20M-31.23M-39.39M56.38M-29.26M-41.23M-54.79M-55.92M-69.56M-57.52M-83.52M-86.78M-82.76M-93.78M-113.16M-94.62M-105.71M-94.57M-123.17M-59.20M-86.12M-86.18M-149.66M-99.86M-76.93M
Net Cash Flow 8.63M1.29M62.85M-6.80M-11.62M236.50M-10.07M-17.55M-15.51M-16.50M-18.78M118.41M-12.90M-22.24M-12.29M-234.39M-11.76M2.04M-10.70M18.79M23.77M282.61M-181.94M-17.05M-19.32M-12.59M204.28M-211.49M14.99M16.15M-6.91M385.74M-229.35M-122.34M-2.78M59.37M-54.77M-41.13M-10.35M68.69M-54.60M21.94M37.22M