eXoZymes, Inc.
HealthcareNASDAQ:EXOZ · NASDAQ Global Market
-$0.60 today
Vol 0.01M · Avg 0.01M
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 | -$9.2M -56.3% | -$5.9M -187.5% | -$2.0M -46.0% | -$1.4M -15.5% | -$1.2M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | -$52.9K -119.8% | $267.4K +35.8% | $196.9K +33.3% | $147.8K +148.7% | $59.4K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $2.0M +76.6% | $1.1M +299.8% | $281.5K +30.0% | $216.5K +9.1% | $198.5K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $380.2K +109.5% | -$4.0M -1923.7% | $220.3K +215.9% | -$190.1K +64.6% | -$536.5K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $114.7K -20.9% | $145.0K +299.3% | -$72.8K +78.7% | -$341.2K -7.6% | -$317.1K | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $311.1K +40.5% | $221.3K -18.9% | $272.9K +130.3% | $118.5K +155.3% | -$214.4K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$45.6K +99.0% | -$4.4M -21792.7% | $20.2K -38.0% | $32.6K +754.0% | -$5.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $341.3K +1859.8% | -$19.4K -112.2% | $158.7K +551.6% | -$35.1K +64.5% | -$99.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$6.5M +23.6% | -$8.5M -620.3% | -$1.2M +6.1% | -$1.3M +20.8% | -$1.6M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$169.9K +57.1% | -$396.5K -37.3% | -$288.7K -55.2% | -$186.0K +56.0% | -$422.6K | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $19.7K -47.1% | $37.2K +265.8% | -$22.5K -122.7% | $98.8K -10.5% | $110.3K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$150.2K +58.2% | -$359.2K -15.4% | -$311.2K -256.8% | -$87.2K +72.1% | -$312.3K | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$27.7K -100.7% | $4.0M | $0 | $0 | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 -100.0% | $14.5M | $0 -100.0% | $1.4M -41.4% | $2.3M | $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 | $0 -100.0% | $11.8K -98.8% | $1.0M | $0 | $0 | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$27.7K -100.1% | $18.5M +1751.8% | $1.0M -26.2% | $1.4M -41.4% | $2.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$6.7M -169.2% | $9.7M +2061.8% | -$492.0K -4671.1% | $10.8K -97.4% | $413.4K | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$6.7M +25.1% | -$8.9M -505.8% | -$1.5M -1.8% | -$1.4M +28.2% | -$2.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Greenwich LifeSciences, Inc.
NASDAQ:GLSI
$353.16M
Surrozen, Inc.
NASDAQ:SRZN
$174.90M
Cognition Therapeutics, Inc.
NASDAQ:CGTX
$89.03M
Oncolytics Biotech Inc.
NASDAQ:ONCY
$80.59M
Tiziana Life Sciences Ltd
NASDAQ:TLSA
$65.37M
Instil Bio, Inc.
NASDAQ:TIL
$53.71M
Estrella Immunopharma, Inc.
ESLA
$45.62M
Tevogen Bio Holdings Inc.
TVGN
$43.84M
Atossa Therapeutics, Inc.
ATOS
$21.18M
Anebulo Pharmaceuticals, Inc.
ANEB
$19.37M
SEC Filings
Recent regulatory filings
No filings found.
Does EXOZ generate free cash flow?
eXoZymes, Inc. (EXOZ) generated -$6,671,957.00 of free cash flow in fiscal 2025.
How much operating cash flow does EXOZ produce?
Operating cash flow was -$6,502,040.00, before capital expenditures of $169,917.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.