Erasca, Inc. (ERAS)

Erasca Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-124.55	-161.65	-125.04	-242.81	-122.76
Depreciation & Amortization	3.11	3.81	3.73	2.64	0.83
Stock-Based Compensation	24.9	26.97	26.23	20.11	8.33
Other Adjustments	4.41	19.72	-6.95	101.01	26.3
Changes in Accounts Payable	0.51	-1.53	-0.89	0.68	1.34
Changes in Accrued Expenses	-3.77	6.4	-2.3	5.02	11.86
Changes in Other Operating Activities	-0.07	-3.13	4	10.09	-5.5
Operating Cash Flow	-95.46	-109.42	-101.22	-103.26	-79.6
Capital Expenditures	-0.13	-0.06	-1.78	-14.55	-11.21
Purchases of Intangible Assets	-9.5	-22.5	-20	-2	-7.68
Purchases of Investments	-150.97	-403.38	-314.39	-134.33	-105.82
Proceeds from Sale of Investments	261.03	269.33	244.95	79.8	60.11
Investing Cash Flow	100.43	-156.62	-91.22	-71.08	-64.59
Issuance of Common Stock	1.1	240.7	1.3	98.08	320
Net Common Stock Issued (Repurchased)	1.1	240.7	1.3	98.08	320
Issuance of Preferred Stock	-	-	-	-	119.39
Net Preferred Stock Issued (Repurchased)	-	-	-	-	119.39
Financing Cash Flow	1.1	240.7	1.3	98.08	439.4
Net Cash Flow	6.07	-25.34	-191.14	-76.27	295.21
Free Cash Flow	-95.58	-109.48	-102.99	-117.82	-90.81
Free Cash Flow Per Share	-0.34	-0.47	-0.69	-0.97	-1.37
Levered Free Cash Flow	-124.9	-156.17	-122.27	-238.93	-125.44
Unlevered Free Cash Flow	-141.25	-174.11	-138.76	-243.58	-127.55

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q