Entrada Therapeutics, Inc. (TRDA)

Entrada 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	-143.75	65.63	-6.69	-94.62	-51.16
Depreciation & Amortization	4.1	3.77	2.84	1.9	1.12
Stock-Based Compensation	19.61	17.92	13.11	9.9	2.53
Other Adjustments	-3.67	-10.02	-5.78	0.15	0.07
Change in Receivables	2.5	2.2	-5.88	-	-
Changes in Accounts Payable	-1.8	0.99	-2.81	5.29	-0.72
Changes in Accrued Expenses	4.74	1.71	3.81	1.76	3.96
Changes in Income Taxes Payable	-0.67	-3.36	4.02	-	-
Changes in Unearned Revenue	-19.83	-119.81	139.98	-	-
Changes in Other Operating Activities	10.25	-0.58	-2.81	-18.16	-6.67
Operating Cash Flow	-128.51	-41.56	139.8	-93.79	-50.86
Capital Expenditures	-1.04	-3.16	-5.61	-2.89	-4.58
Purchases of Investments	-141.61	-437.72	-407.21	-221.98	-
Proceeds from Sale of Investments	259.46	413.08	274.43	76.21	-
Investing Cash Flow	116.81	-27.8	-138.4	-148.65	-4.58
Issuance of Common Stock	0.89	102.96	21.04	0.48	191.63
Net Common Stock Issued (Repurchased)	0.89	102.96	21.04	0.48	191.63
Issuance of Preferred Stock	-	-	-	-	115.83
Net Preferred Stock Issued (Repurchased)	-	-	-	-	115.83
Financing Cash Flow	0.89	102.96	21.04	0.48	307.46
Net Cash Flow	-10.82	33.61	22.45	-241.96	252.02
Free Cash Flow	-129.55	-44.72	134.19	-96.67	-55.44
FCF Margin	-509.63%	-21.21%	104.01%	-	-
Free Cash Flow Per Share	-3.13	-1.15	4.06	-3.09	-8.85
Levered Free Cash Flow	-147.99	-54.81	132.74	-106.72	-58.04
Unlevered Free Cash Flow	-163.16	-74.03	131.34	-109.35	-58.01

Updated Feb 26, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q