Intellia Therapeutics Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	-525.91	-519.02	-481.19	-474.19	-267.89	-134.23	Upgrade
Depreciation & Amortization	10.27	10.29	8.98	7.57	6.89	6.31	Upgrade
Loss (Gain) From Sale of Assets	-0.08	-0.08	0.07	-0.16	-	0.04	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	55.99	-	-	Upgrade
Loss (Gain) From Sale of Investments	-7.15	-6.22	-19.27	15.41	10.54	0.54	Upgrade
Loss (Gain) on Equity Investments	20.97	-	15.63	11.08	1.33	-	Upgrade
Stock-Based Compensation	141.94	154.27	134.05	91.4	47.01	19.9	Upgrade
Other Operating Activities	-	-	0.1	13.49	-	-	Upgrade
Change in Accounts Receivable	25.92	27.94	-32.69	-1.74	0.1	2.49	Upgrade
Change in Accounts Payable	-0.64	6.8	2.52	-4.58	0.53	5.06	Upgrade
Change in Unearned Revenue	-21.8	-22.08	-2.78	-63.46	-31.36	45.12	Upgrade
Change in Other Net Operating Assets	-20.66	-0.79	-19.51	15.91	7.82	4.86	Upgrade
Operating Cash Flow	-377.15	-348.88	-394.09	-333.29	-225.03	-49.91	Upgrade
Capital Expenditures	-4.01	-5.78	-13.99	-13.56	-12.76	-3.59	Upgrade
Sale of Property, Plant & Equipment	-	-	-	0.15	-	-	Upgrade
Sale (Purchase) of Intangibles	-	-	-	-44.83	-	-	Upgrade
Investment in Securities	218	131.35	-17.36	218.55	-538.02	-210.9	Upgrade
Investing Cash Flow	213.99	125.57	-31.35	160.31	-550.78	-214.49	Upgrade
Issuance of Common Stock	125.76	185.75	130.32	582.96	736.69	371.78	Upgrade
Financing Cash Flow	125.76	185.75	130.32	582.96	736.69	371.78	Upgrade
Net Cash Flow	-37.4	-37.57	-295.11	409.98	-39.12	107.38	Upgrade
Free Cash Flow	-381.16	-354.66	-408.07	-346.85	-237.79	-53.5	Upgrade
Free Cash Flow Margin	-836.43%	-612.78%	-1124.94%	-665.46%	-719.41%	-92.25%	Upgrade
Free Cash Flow Per Share	-3.78	-3.59	-4.60	-4.51	-3.35	-0.96	Upgrade
Levered Free Cash Flow	-150.18	-133.38	-268.21	-256.18	-69.57	-43.46	Upgrade
Unlevered Free Cash Flow	-150.18	-133.38	-268.21	-256.18	-69.57	-43.46	Upgrade
Change in Net Working Capital	-39.79	-41.76	75.19	10.41	-56.69	-19.28	Upgrade

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.