Mersana Therapeutics, Inc. (MRSN)
NASDAQ: MRSN · Real-Time Price · USD
7.75
-0.36 (-4.44%)
At close: Aug 22, 2025, 4:00 PM
7.77
+0.02 (0.26%)
After-hours: Aug 22, 2025, 7:06 PM EDT

Mersana Therapeutics Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
-74.04-69.19-171.67-204.21-170.06-88.05
Upgrade
Depreciation & Amortization
1.411.631.520.930.861.01
Upgrade
Loss (Gain) From Sale of Investments
-1.66-3.92-4.57-1.46--0.09
Upgrade
Stock-Based Compensation
12.1416.4621.1421.5218.417.17
Upgrade
Other Operating Activities
3.593.423.473.542.550.15
Upgrade
Change in Accounts Receivable
1.3-30-30--
Upgrade
Change in Accounts Payable
-0.09-2.86-6.080.950.480.94
Upgrade
Change in Unearned Revenue
-18.35-23.88-22.14143.71-0.04-0.83
Upgrade
Change in Other Net Operating Assets
-4.62-4-20.5415.677.824.99
Upgrade
Operating Cash Flow
-79.76-82.34-168.88-49.36-139.99-74.7
Upgrade
Capital Expenditures
--0.13-2.17-2.2-0.65-0.47
Upgrade
Investment in Securities
105.4711.57122.05-150.52-37.5
Upgrade
Investing Cash Flow
105.8711.44119.88-152.72-0.6537.03
Upgrade
Long-Term Debt Issued
----24.04-
Upgrade
Long-Term Debt Repaid
--2.23-0.26-0.27-5.7-0.12
Upgrade
Net Debt Issued (Repaid)
-8.39-2.23-0.26-0.2718.34-0.12
Upgrade
Issuance of Common Stock
0.266.3295.09153.2945.56230.73
Upgrade
Repurchase of Common Stock
-----0.26-
Upgrade
Other Financing Activities
---0.15---0.2
Upgrade
Financing Cash Flow
-8.144.0994.68153.0263.65230.41
Upgrade
Net Cash Flow
17.97-66.8145.68-49.06-76.99192.74
Upgrade
Free Cash Flow
-79.76-82.47-171.05-51.56-140.64-75.17
Upgrade
Free Cash Flow Margin
-229.39%-203.65%-464.12%-193.97%-327060.47%-9078.38%
Upgrade
Free Cash Flow Per Share
-16.10-16.83-36.83-13.76-49.81-30.56
Upgrade
Cash Interest Paid
3.033.473.382.460.430.23
Upgrade
Cash Income Tax Paid
0.420.42----
Upgrade
Levered Free Cash Flow
-41.95-39.72-85.71-93.22-78.67-42.16
Upgrade
Unlevered Free Cash Flow
-39.87-37.29-83.17-91.14-77.88-41.93
Upgrade
Change in Working Capital
-21.76-30.74-18.76130.328.265.11
Upgrade
Updated Aug 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q