Celcuity Inc.
NASDAQ:CELC · NASDAQ Capital Market
-$4.04 today
Vol 1.83M · Avg 1.24M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$177.0M -58.4% | -$111.8M -75.3% | -$63.8M -58.0% | -$40.4M -36.4% | -$29.6M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $167.0K +28.5% | $130.0K -8.9% | $142.8K -32.3% | $210.9K -30.4% | $303.2K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $21.4M +206.0% | $7.0M +42.6% | $4.9M +5.7% | $4.6M +77.7% | $2.6M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$2.7M -114.5% | $18.3M +375.4% | $3.9M +423.8% | -$1.2M -245.4% | $819.8K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 | $0 | $0 -100.0% | $95.1K +187.4% | -$108.8K | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$3.0M -170.4% | $4.3M +77.6% | $2.4M +125.7% | $1.1M -17.5% | $1.3M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $388.0K -97.2% | $14.0M +882.2% | $1.4M +160.4% | -$2.4M -526.5% | -$377.4K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $4.9M +71.0% | $2.8M +167.6% | $1.1M +50.9% | $704.7K -87.3% | $5.6M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$153.3M -83.6% | -$83.5M -55.1% | -$53.8M -49.4% | -$36.0M -77.3% | -$20.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$249.0K +0.4% | -$249.9K -155.9% | -$97.6K +38.5% | -$158.8K -93.9% | -$81.9K | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$396.3M +43.8% | -$705.2M -124.2% | -$314.5M -118.6% | -$143.9M | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $332.5M -48.2% | $642.3M +107.5% | $309.6M | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 -100.0% | $500 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$64.1M -1.6% | -$63.1M -1159.3% | -$5.0M +96.5% | -$144.0M -176847.6% | -$81.4K | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $222.7M +276.1% | $59.2M +2418486.1% | -$2.4K -100.0% | $19.5M +36.0% | $14.3M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $137.8M +116.7% | $63.6M +340.8% | $14.4M -85.6% | $100.5M +27.9% | $78.6M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$46.0K -100.3% | $15.6M -69.2% | $50.5M +15475.3% | $324.1K +119.0% | $148.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $360.6M +160.5% | $138.4M +113.2% | $64.9M -46.1% | $120.3M +29.3% | $93.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $177 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $143.2M +1857.4% | -$8.1M -233.8% | $6.1M +110.2% | -$59.7M -182.2% | $72.6M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$153.5M -83.4% | -$83.7M -55.3% | -$53.9M -49.1% | -$36.2M -77.3% | -$20.4M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Centessa Pharmaceuticals plc
NASDAQ:CNTA
$6.16B
Apogee Therapeutics, Inc.
NASDAQ:APGE
$5.45B
Legend Biotech Corporation
NASDAQ:LEGN
$5.43B
CG Oncology, Inc. Common stock
NASDAQ:CGON
$5.39B
Travere Therapeutics, Inc.
NASDAQ:TVTX
$5.08B
Xenon Pharmaceuticals Inc.
NASDAQ:XENE
$4.18B
Disc Medicine, Inc.
NASDAQ:IRON
$2.70B
Ultragenyx Pharmaceutical Inc.
NASDAQ:RARE
$2.70B
Zai Lab Limited
NASDAQ:ZLAB
$2.08B
Ascentage Pharma Group International
NASDAQ:AAPG
$403.00M
SEC Filings
Recent regulatory filings
No filings found.
Does CELC generate free cash flow?
Celcuity Inc. (CELC) generated -$153,529,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does CELC produce?
Operating cash flow was -$153,280,000.00, before capital expenditures of $249,000.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.