Frequency Therapeutics, Inc. (FREQ) Cash Flow Annual - Discounting Cash Flows
FREQ
Frequency Therapeutics, Inc.
FREQ (NASDAQ)
Period Ending: LTM
(Last Twelve Months)
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
Report Filing: 2025-05-07 2025-03-18 2024-03-26 2023-05-01 2022-03-15 2021-03-29 2020-03-26 2018-12-31 2017-12-31
Net Income/Starting Line -97.63 -83.58 -81.17 -81.58 -84.69 -26.51 -18.75 -19.17 -20.24
Cash From Operating Activities -78.46 -60.07 -67.28 -58.24 -76.06 -45.19 34.22 -17.02 -14.61
Depreciation and Amortization 0.488 1.78 3.55 2.77 2.77 1.15 0.813 0.654 0.531
Deferred Income Tax 0 0 0 0 0.016 0 0 0.269 3.75
Stock Based Compensation 1.17 4.46 0 19.83 21.75 9.98 3.61 0.455 0.091
Other Non-Cash Items 19.62 0 0 2.77 1.41 0.434 -0.106 -0.053 4.72
Changes in Working Capital 1.6 0 0 -2.02 -17.33 -30.24 48.65 0.819 0.276
Accounts Receivable -1.92 -1.7 0 0 0 0 0 0 0
Inventory 0 0 0 0 0 0 0 0 0
Accounts Payable 0.349 -1.34 3.1 -0.677 -2.29 4.29 -0.644 0.869 -0.231
Deferred Revenue -0.264 0 0 -1.34 -15.04 -34.53 49.29 -0.05 0.507
Other Working Capital 3.44 3.04 -3.1 0 0 0 0 0 0
Cash From Investing Activities -127.9 -123.3 11.16 31.13 -66.13 10.4 -18.26 -0.436 -1.86
Investments in Property Plant and Equipment -22.8 -17.9 -7.84 0 -2.91 -6.67 -1.06 -0.436 -1.86
Payments for Acquisitions 0 0 0 0 -29.23 -43.42 282.6 0 0
Purchases of Securities -166.1 -146.3 0 -54.22 -92.44 -26.34 -282.6 0 0
Sales and Maturities of Investments 61.03 40.9 19 85.34 29.23 43.42 265.4 0 0
Other Investing Activities -0.018 0 0 0.017 29.23 43.42 -282.6 0 0
Cash From Financing Activities 84.39 69.36 187.8 -0.577 1.36 56.69 142 41.71 27.98
Debt Repayment 0 0 0 0 0 0 0 0 0
Common Stock Issued -67.7 0 45.46 0.06 1.3 41.69 80.06 0.073 0.027
Common Stock Repurchased 0 0 0 0 0 0 0 0 0
Dividends Paid 0 0 0 0 0 0 0 0 0
Other Financing Activities 166.3 69.36 187.8 -0.577 1.36 56.69 142 41.71 27.98
Effect of Forex Changes on Cash -1.11 -0.004 0 0 0 0 0 0 0
Net Change in Cash 67.16 -114.1 131.6 -27.68 -140.8 21.9 158 24.25 11.5
Cash at Beginning of Period 0.392 173.1 41.48 81.33 222.2 200.3 42.19 17.94 6.44
Cash at End of Period 67.55 59.05 173.1 53.65 81.33 222.2 200.2 42.19 17.94
Free Cash Flow -101.3 -77.98 -75.12 -58.24 -78.97 -51.86 33.15 -17.46 -16.48
Operating Cash Flow -78.46 -60.07 -67.28 -58.24 -76.06 -45.19 34.22 -17.02 -14.61
Capital Expenditure -22.8 -17.9 -7.84 0 -2.91 -6.67 -1.06 -0.436 -1.86
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us