Nuvalent 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	2020
Period Ending	Jun '25 Jun 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	2020
Net Income	-343.34	-260.76	-126.22	-81.85	-46.34	-14.56	Upgrade
Loss (Gain) From Sale of Investments	-14.84	-14.67	-10.11	-0.37	0.22	-	Upgrade
Stock-Based Compensation	74.05	60.58	25.56	10.33	3.55	0.73	Upgrade
Other Operating Activities	25.54	17.94	-	-	0.63	-2.39	Upgrade
Change in Accounts Payable	5.94	-4.05	2.17	4.21	1.64	0.53	Upgrade
Change in Other Net Operating Assets	13.42	15.89	8.86	2.72	0.3	0.74	Upgrade
Operating Cash Flow	-239.24	-185.06	-99.74	-64.97	-40	-14.95	Upgrade
Investment in Securities	-280.06	-573.51	-143.53	-10.67	-220.03	-	Upgrade
Investing Cash Flow	-280.06	-573.51	-143.53	-10.67	-220.03	-	Upgrade
Long-Term Debt Issued	-	-	-	-	0.28	-	Upgrade
Long-Term Debt Repaid	-	-	-	-	-	-0.25	Upgrade
Net Debt Issued (Repaid)	-	-	-	-	0.28	-0.25	Upgrade
Issuance of Common Stock	569.55	569.99	338.48	250.47	177.28	0.02	Upgrade
Other Financing Activities	-0.49	-1.11	-1.63	-1.55	-4	-	Upgrade
Financing Cash Flow	569.06	568.88	336.85	248.92	318.22	22.27	Upgrade
Net Cash Flow	49.77	-189.7	93.58	173.28	58.19	7.32	Upgrade
Levered Free Cash Flow	-121	-100.02	-56.28	-36.11	-22.88	-9.82	Upgrade
Unlevered Free Cash Flow	-121	-100.02	-56.28	-36.11	-22.88	-9.82	Upgrade
Change in Working Capital	19.36	11.84	11.03	6.93	1.94	1.27	Upgrade

Updated Aug 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q