Relay Therapeutics, Inc. (RLAY)

Relay Therapeutics Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-276.48	-337.71	-341.97	-290.51	-363.87
Depreciation & Amortization	3.56	5.46	5.27	4.13	3.93
Loss (Gain) From Sale of Assets	1	-	-	-	-
Asset Writedown & Restructuring Costs	2.3	-	-	-	123
Loss (Gain) From Sale of Investments	-4.95	-12.42	-10.76	1.18	13.91
Stock-Based Compensation	62.42	94.14	86.03	56.14	48.45
Other Operating Activities	-	-13.21	-6.42	-11.68	2.84
Change in Accounts Receivable	-	-	5.22	-0.28	77.79
Change in Accounts Payable	-11.44	10.27	-9.59	11.29	0.93
Change in Unearned Revenue	-7.68	7.68	-	-0.25	-
Change in Other Net Operating Assets	-4.19	-3.33	-28.09	0.48	18.62
Operating Cash Flow	-235.46	-249.11	-300.32	-229.49	-74.41
Capital Expenditures	-0.41	-2.02	-4.13	-9.06	-3.47
Cash Acquisitions	-	-	-	-	-25.3
Investment in Securities	193.21	-39.07	261.76	-179.68	-450.74
Investing Cash Flow	192.8	-41.08	257.63	-188.75	-479.51
Issuance of Common Stock	1.6	270.15	34.75	289.91	388.09
Financing Cash Flow	1.6	270.15	34.75	289.91	388.09
Net Cash Flow	-41.05	-20.04	-7.93	-128.33	-165.83
Free Cash Flow	-235.87	-251.13	-304.44	-238.55	-77.88
Free Cash Flow Margin	-1536.08%	-2509.49%	-1191.74%	-17273.86%	-2571.05%
Free Cash Flow Per Share	-1.38	-1.76	-2.48	-2.13	-0.82
Levered Free Cash Flow	-142.71	-131.63	-183.52	-108.6	-8.17
Unlevered Free Cash Flow	-142.71	-131.63	-183.52	-108.6	-8.17
Change in Working Capital	-23.31	14.62	-32.46	11.25	97.34

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q