Prime Medicine, Inc. (PRME)

Prime Medicine Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-199.28	-195.88	-198.13	-121.82	-165.37	-3.41
Depreciation & Amortization	6.84	6.13	4.65	2.22	0.57	0.04
Loss (Gain) From Sale of Assets	-	-	0.03	0.01	-	-
Asset Writedown & Restructuring Costs	-	-	-	-	12.02	-
Loss (Gain) From Sale of Investments	-0.3	-2.61	-1.03	7.88	1.11	-10.87
Stock-Based Compensation	24.77	26.07	13.91	6.46	1.75	0.39
Other Operating Activities	9.2	12.36	12.51	8.83	84.67	8.14
Change in Accounts Payable	2.51	-5.26	9.14	2.46	1.19	0.25
Change in Unearned Revenue	67.88	70.31	-	-	-	-
Change in Other Net Operating Assets	-11.56	-33.98	-6.49	-37.86	29.99	-0.09
Operating Cash Flow	-99.94	-122.87	-165.41	-131.83	-34.08	-5.54
Capital Expenditures	-7.06	-7.29	-8.72	-16.1	-4.15	-0.64
Investment in Securities	59.69	74.75	27.61	-30.34	-68.98	-
Other Investing Activities	1	1	-0.17	-0.67	-0.5	-0.42
Investing Cash Flow	53.62	68.46	18.71	-47.1	-73.63	-1.06
Issuance of Common Stock	38.71	171.08	0.66	185.54	-	-
Other Financing Activities	6	24.8	-	-4.04	-1.09	-0.02
Financing Cash Flow	44.71	195.88	0.66	181.49	269.28	34.93
Net Cash Flow	-1.6	141.47	-146.05	2.57	161.57	28.33
Free Cash Flow	-107	-130.16	-174.14	-147.92	-38.23	-6.18
Free Cash Flow Margin	-2156.78%	-4363.36%	-	-	-	-118.68%
Free Cash Flow Per Share	-0.84	-1.10	-1.91	-4.37	-2.95	-2.34
Levered Free Cash Flow	-103.37	-114.57	-96.21	-117.62	-6.8	-6.19
Unlevered Free Cash Flow	-103.37	-114.57	-96.21	-117.62	-6.8	-6.19
Change in Working Capital	58.83	31.08	2.65	-35.4	31.18	0.16

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

SEC Filings: 10-K · 10-Q