Nuvalent Inc
NASDAQ:NUVL
Cash Flow Statement
Cash Flow Statement
Nuvalent Inc
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||
| Net Income |
(15)
|
(27)
|
(28)
|
(36)
|
(46)
|
(57)
|
(66)
|
(73)
|
(82)
|
(89)
|
(100)
|
(114)
|
(126)
|
(146)
|
(174)
|
(224)
|
(261)
|
(301)
|
(343)
|
(381)
|
(425)
|
|
| Stock-Based Compensation |
1
|
0
|
1
|
3
|
4
|
6
|
7
|
9
|
10
|
13
|
17
|
21
|
26
|
34
|
43
|
52
|
61
|
67
|
74
|
81
|
87
|
|
| Other Non-Cash Items |
(2)
|
7
|
4
|
4
|
4
|
6
|
8
|
9
|
10
|
10
|
11
|
12
|
15
|
23
|
32
|
57
|
64
|
71
|
85
|
96
|
131
|
|
| Change in Working Capital |
1
|
1
|
(0)
|
(1)
|
2
|
3
|
4
|
4
|
7
|
3
|
7
|
15
|
11
|
11
|
11
|
14
|
12
|
26
|
19
|
22
|
19
|
|
| Cash from Operating Activities |
(15)
N/A
|
(18)
-20%
|
(25)
-38%
|
(32)
-30%
|
(40)
-25%
|
(48)
-19%
|
(53)
-12%
|
(60)
-13%
|
(65)
-8%
|
(76)
-17%
|
(83)
-9%
|
(87)
-6%
|
(100)
-14%
|
(111)
-12%
|
(130)
-17%
|
(153)
-18%
|
(185)
-21%
|
(204)
-10%
|
(239)
-17%
|
(264)
-10%
|
(275)
-4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Other Items |
0
|
0
|
0
|
(57)
|
(220)
|
(207)
|
(183)
|
(109)
|
(11)
|
(151)
|
(174)
|
(153)
|
(144)
|
(223)
|
(208)
|
(460)
|
(574)
|
(341)
|
(280)
|
(13)
|
(124)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
(57)
N/A
|
(220)
-289%
|
(207)
+6%
|
(183)
+12%
|
(109)
+41%
|
(11)
+90%
|
(151)
-1 315%
|
(174)
-15%
|
(153)
+12%
|
(144)
+6%
|
(223)
-55%
|
(208)
+7%
|
(460)
-121%
|
(574)
-25%
|
(341)
+40%
|
(280)
+18%
|
(13)
+95%
|
(124)
-841%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
23
|
20
|
155
|
322
|
322
|
312
|
177
|
1
|
250
|
251
|
253
|
254
|
338
|
344
|
347
|
896
|
570
|
568
|
570
|
24
|
516
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
22
N/A
|
20
-11%
|
154
+680%
|
319
+107%
|
318
0%
|
307
-3%
|
173
-44%
|
(1)
N/A
|
249
N/A
|
250
+0%
|
251
+1%
|
252
+0%
|
337
+34%
|
343
+2%
|
346
+1%
|
894
+159%
|
569
-36%
|
567
0%
|
569
+0%
|
24
-96%
|
515
+2 087%
|
|
| Change in Cash | ||||||||||||||||||||||
| Net Change in Cash |
7
N/A
|
2
-74%
|
130
+6 794%
|
231
+78%
|
58
-75%
|
53
-9%
|
(63)
N/A
|
(170)
-169%
|
173
N/A
|
23
-87%
|
(5)
N/A
|
12
N/A
|
94
+673%
|
8
-91%
|
7
-19%
|
281
+4 009%
|
(190)
N/A
|
22
N/A
|
50
+123%
|
(253)
N/A
|
116
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
(15)
N/A
|
(18)
-20%
|
(25)
-38%
|
(32)
-30%
|
(40)
-25%
|
(48)
-19%
|
(53)
-12%
|
(60)
-13%
|
(65)
-8%
|
(76)
-17%
|
(83)
-9%
|
(87)
-6%
|
(100)
-14%
|
(111)
-12%
|
(130)
-17%
|
(153)
-18%
|
(185)
-21%
|
(204)
-10%
|
(239)
-17%
|
(264)
-10%
|
(275)
-4%
|
|