Merus 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
Period Ending	Sep '25 Sep 30, 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
Net Income	-381.14	-201.56	-143.48	-131.19	-66.82	-85.51
Depreciation & Amortization	0.15	4.77	4.13	1.29	1.49	1.44
Stock-Based Compensation	72.01	44.84	24	24.54	17.09	9.37
Other Adjustments	30.32	-62.95	1.05	-25.56	-27.26	8.88
Change in Receivables	-17.14	-	-	1.83	-4.99	1.15
Changes in Accounts Payable	1.52	-	-	-3.92	10.72	-0.11
Changes in Accrued Expenses	8.11	-	-	15.65	2.13	7.02
Changes in Unearned Revenue	-28.28	-	-	-26	9.14	-19.25
Changes in Other Operating Activities	-3.21	26.89	-20.08	-6.53	-1.12	-2.9
Operating Cash Flow	-317.27	-191.11	-137.84	-149.9	-59.63	-79.9
Capital Expenditures	-0.61	-1.53	-3.69	-7.59	-0.87	-1.29
Purchases of Intangible Assets	-	-0.15	-	-0.05	-	-
Purchases of Investments	-398.46	-377.5	-217.97	-219.73	-215.84	-66.85
Proceeds from Sale of Investments	305.52	176.51	196.62	230.17	70.09	66.65
Other Investing Activities	-	21.97	7.72	-	-	-
Investing Cash Flow	-93.55	-180.7	-17.32	2.8	-146.62	-1.49
Issuance of Common Stock	28.72	455.71	210.93	58.95	282.81	39.52
Repurchase of Common Stock	-	-	-	-	-0.29	-
Net Common Stock Issued (Repurchased)	28.72	455.71	210.93	58.95	282.53	39.52
Other Financing Activities	-	-1.96	-2.14	-0.21	-0.57	-
Financing Cash Flow	354.22	453.75	208.79	58.74	281.96	39.52
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-8.95	15.53	-7.31	-4.95	2.76	7.34
Net Cash Flow	-65.54	97.48	46.32	-93.31	78.47	-34.53
Beginning Cash & Cash Equivalents	433.77	389.85	286.96	241.75	163.28	197.81
Ending Cash & Cash Equivalents	368.23	576.35	389.85	148.44	241.75	163.28
Free Cash Flow	-323.02	-192.65	-141.53	-157.49	-60.5	-81.19
FCF Margin	-1577.77%	-577.65%	-348.13%	-378.70%	-123.19%	-271.14%
Free Cash Flow Per Share	-	-3.00	-2.74	-3.51	-1.57	-2.78
Levered Free Cash Flow	-206.65	-171.44	-163.12	-158.29	-45.34	-100.58
Unlevered Free Cash Flow	-137.35	-214.4	-160.84	-188.32	-68.82	-91.4

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q