Insight Molecular Diagnostics Inc.
NASDAQ:IMDX · NASDAQ Capital Market
+$0.13 today
Vol 0.69M · Avg 0.38M
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 | -$50.2M +17.2% | -$60.7M -118.4% | -$27.8M +61.9% | -$72.9M -13.7% | -$64.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $2.2M +40.5% | $1.6M -6.9% | $1.7M -67.8% | $5.2M +24.1% | $4.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 +100.0% | -$9.3M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $2.2M +16.0% | $1.9M -70.9% | $6.6M -34.5% | $10.0M +46.8% | $6.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $2.7M +306.4% | -$1.3M +66.7% | -$4.0M -104.5% | -$1.9M -1403.4% | $149.0K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $485.0K +143.0% | -$1.1M -1135.8% | $109.0K +119.0% | -$575.0K +53.2% | -$1.2M | $592.6M | $1.3B | $626.2M |
| Inventory | -$36.0K +91.2% | -$410.0K | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $2.6M +173.6% | $967.0K +120.3% | -$4.8M -1701.7% | $297.0K +122.0% | -$1.3M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$368.0K +50.9% | -$749.0K -210.6% | $677.0K +140.7% | -$1.7M -161.0% | $2.7M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $20.9M -44.7% | $37.8M +21620.7% | $174.0K -98.8% | $14.0M -46.6% | $26.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$22.2M -7.1% | -$20.7M +11.2% | -$23.3M +48.8% | -$45.6M -26.8% | -$35.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$3.2M -517.2% | -$516.0K -83.6% | -$281.0K +93.5% | -$4.3M -93.1% | -$2.2M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 +100.0% | -$11.7M | $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 -100.0% | $367.0K | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 -100.0% | $4.0K +100.4% | -$1.0M | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$3.2M -522.1% | -$512.0K +45.1% | -$932.0K +78.5% | -$4.3M +68.9% | -$14.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$510.0K -153.7% | -$201.0K -71.8% | -$117.0K +91.8% | -$1.4M +6.8% | -$1.5M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $28.7M +3.0% | $27.8M +100.9% | $13.8M -57.8% | $32.8M -57.9% | $78.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 +100.0% | -$239.0K | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$74.0K +95.9% | -$1.8M -320.4% | -$427.0K +11.6% | -$483.0K -122.5% | $2.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $28.1M +37.4% | $20.4M +67.6% | $12.2M -66.0% | $35.8M -54.3% | $78.4M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $973.0K | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $3.7M +561.8% | -$796.0K +93.4% | -$12.1M +14.4% | -$14.1M -149.5% | $28.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$25.4M -19.5% | -$21.2M +10.1% | -$23.6M +52.7% | -$49.9M -30.7% | -$38.2M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Cybin Inc.
CYBN
$413.02M
C4 Therapeutics, Inc.
NASDAQ:CCCC
$335.16M
Prelude Therapeutics Incorporated
NASDAQ:PRLD
$329.69M
OmniAb, Inc.
NASDAQ:OABI
$258.43M
Armata Pharmaceuticals, Inc.
AMEX:ARMP
$254.77M
Codexis, Inc.
NASDAQ:CDXS
$226.88M
Invivyd, Inc.
NASDAQ:IVVD
$128.75M
PepGen Inc.
NASDAQ:PEPG
$124.85M
Milestone Pharmaceuticals Inc.
NASDAQ:MIST
$112.51M
Sangamo Therapeutics, Inc.
NASDAQ:SGMO
$70.88M
SEC Filings
Recent regulatory filings
No filings found.
Does IMDX generate free cash flow?
Insight Molecular Diagnostics Inc. (IMDX) generated -$25,369,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does IMDX produce?
Operating cash flow was -$22,184,000.00, before capital expenditures of $3.19M.
Explore More
Continue the stock analysis
Jump to another research area for this company.