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
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	-381.44	-260.76	-126.22	-81.85	-46.34	-14.56
Loss (Gain) From Sale of Investments	-14.11	-14.67	-10.11	-0.37	0.22	-
Stock-Based Compensation	80.91	60.58	25.56	10.33	3.55	0.73
Other Operating Activities	28.85	17.94	-	-	0.63	-2.39
Change in Accounts Payable	6.16	-4.05	2.17	4.21	1.64	0.53
Change in Other Net Operating Assets	15.75	15.89	8.86	2.72	0.3	0.74
Operating Cash Flow	-263.88	-185.06	-99.74	-64.97	-40	-14.95
Investment in Securities	-13.18	-573.51	-143.53	-10.67	-220.03	-
Investing Cash Flow	-13.18	-573.51	-143.53	-10.67	-220.03	-
Long-Term Debt Issued	-	-	-	-	0.28	-
Long-Term Debt Repaid	-	-	-	-	-	-0.25
Net Debt Issued (Repaid)	-	-	-	-	0.28	-0.25
Issuance of Common Stock	23.87	569.99	338.48	250.47	177.28	0.02
Other Financing Activities	-0.3	-1.11	-1.63	-1.55	-4	-
Financing Cash Flow	23.57	568.88	336.85	248.92	318.22	22.27
Net Cash Flow	-253.49	-189.7	93.58	173.28	58.19	7.32
Levered Free Cash Flow	-132.54	-100.02	-56.28	-36.11	-22.88	-9.82
Unlevered Free Cash Flow	-132.54	-100.02	-56.28	-36.11	-22.88	-9.82
Change in Working Capital	21.91	11.84	11.03	6.93	1.94	1.27

Updated Oct 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q