NATERA, INC. (NTRA) FY2025 Annual Statement of Cash Flows
2025-01-01 to 2025-12-31
Statement of Cash Flows
2025-01-01 to 2025-12-31
Swipe to see the full flow
Chart details
NATERA, INC. cash flow reconciliation, Jan 1, 2025 through Dec 31, 2025
Cash flows for Jan 1, 2025 through Dec 31, 2025. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2024. Ending cash: Dec 31, 2025. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Dec 31, 2024
- 945,587,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- 215,301,000 US dollars. Net cash provided.
- Net loss
- negative 208,160,000 US dollars
- Depreciation and amortization
- 41,764,000 US dollars
- Amortization of acquired intangible assets
- 1,720,000 US dollars
- Non-cash lease expense
- 20,198,000 US dollars
- Non-cash expense recovery
- negative 1,445,000 US dollars
- Change in fair value of warrants and preferred stock of related party equity investment
- negative 3,235,000 US dollars
- Foreign exchange adjustment
- 17,000 US dollars
- Non-cash interest expense
- negative 39,000 US dollars
- Amortization of premiums and accretion of purchase discounts on investment securities
- 32,000 US dollars
- Accounts payable
- 753,000 US dollars
- Accounts receivable
- 20,752,000 US dollars
- Deferred revenue
- 2,753,000 US dollars
- Operating lease liabilities
- negative 19,751,000 US dollars
- Operating lease right-of-use assets
- 4,229,000 US dollars
- Accrued compensation
- 60,269,000 US dollars
- Deferred tax liability
- negative 60,800,000 US dollars
- Inventory
- negative 20,871,000 US dollars
- Other accrued liabilities
- 31,345,000 US dollars
- Prepaid expenses and other assets
- negative 8,634,000 US dollars
- Stock-based compensation
- 354,404,000 US dollars
- Investing activities
- negative 132,209,000 US dollars. Net cash used.
- Proceeds from maturity of investments
- 23,000,000 US dollars
- Cash paid for business combination, net
- negative 16,021,000 US dollars
- Purchase of intangible assets, net
- negative 33,000,000 US dollars
- Purchases of property and equipment, net
- negative 106,188,000 US dollars
- Financing activities
- 47,461,000 US dollars. Net cash provided.
- Proceeds from issuance of common stock under employee stock purchase plan
- 25,037,000 US dollars
- Proceeds from exercise of stock options
- 22,536,000 US dollars
- Stock issuance costs
- negative 112,000 US dollars
- Operating adjustment reconciliation
- 538,236,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 47,573,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 155,209,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- 0 US dollars
- Ending cash on Dec 31, 2025
- 1,076,140,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 1,208,349,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- 130,553,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- Not meaningful. Operating cash flow divided by reconciliation net income for the same period. The ratio is not meaningful when net income is zero or negative.
- Operating cash flow
- 215,301,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 106,188,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- 109,113,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net loss −$208.16M + net operating adjustments $423.46M = operating cash +$215.30M. The loss reduces the earnings basis of the reconciliation; it is not a cash payment. The signed loss remains a deduction at the operating reconciliation junction.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 215,301,000 US dollars minus 106,188,000 US dollars equals 109,113,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!