Dyne Therapeutics, Inc. (DYN)

Dyne Therapeutics Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-317.42	-235.94	-168.1	-149.29	-59.44
Depreciation & Amortization	1.67	1.67	1.68	1.09	0.7
Other Amortization	-	-	-	-	0.06
Loss (Gain) From Sale of Assets	0.07	0.12	-	-	-
Loss (Gain) From Sale of Investments	-3.64	-1.08	1.31	2.59	0.01
Stock-Based Compensation	45.86	19.97	15.18	17.54	6.59
Other Operating Activities	0.57	0.79	1.66	-0.75	0.45
Change in Accounts Payable	-8.96	22.97	-1.24	13.7	8.57
Change in Other Net Operating Assets	-10.54	3.34	-4.14	-4.45	-3.46
Operating Cash Flow	-292.37	-188.16	-153.65	-119.56	-46.51
Capital Expenditures	-2.38	-0.73	-3.07	-3.62	-1.16
Investment in Securities	-201.7	84.04	90.27	-134.27	-44.5
Investing Cash Flow	-204.08	83.31	87.2	-137.89	-45.66
Long-Term Debt Issued	-	-	-	-	9.94
Long-Term Debt Repaid	-	-	-	-	-10
Net Debt Issued (Repaid)	-	-	-	-	-0.06
Issuance of Common Stock	809.9	54.32	37.39	157.82	246.42
Other Financing Activities	-	-	-	-	-0.45
Financing Cash Flow	809.9	54.32	37.39	157.82	380.69
Net Cash Flow	313.45	-50.53	-29.05	-99.63	288.52
Free Cash Flow	-294.75	-188.89	-156.71	-123.18	-47.67
Free Cash Flow Per Share	-3.13	-3.17	-3.02	-2.42	-3.31
Cash Interest Paid	-	-	-	-	0.33
Levered Free Cash Flow	-189.47	-104.23	-98.17	-66.94	-25.74
Unlevered Free Cash Flow	-189.47	-104.23	-98.17	-66.94	-25.56
Change in Net Working Capital	19.7	-26.2	5.11	-11.82	-4.96

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

SEC Filings: 10-K · 10-Q