VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ADTXAditxt, Inc.
$0.01$312
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksADTXCash Flow

Aditxt, Inc. (ADTX) Cash Flow Statement

9Y historyFree accessUpdated daily

The firm's liquidity is under extreme pressure, characterized by a persistent free cash flow deficit that reached a margin of -21786.9% in 2025Q4.

ADTX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17
Cash from Operations-18.55M-25.69B-16.76M-18.58M-22.39M-22.28M-7.22M-464.35K-386.26K0
Operating CF Margin %--99999900%-12510.45%-2879.34%-2398.16%-21210.41%----
Operating CF Growth %7.19%-153152.44%9.77%17.04%-0.51%-208.52%-1455.07%-20.22%--
Net Income-51.95M-42.79B-34.45M-32.38M-27.65M-46.37M-9.15M-5.83M-5.69M-851.94K
Depreciation & Amortization272.58M272.6M617.25K542.58K535.98K476.24K17.77K000
Stock-Based Compensation473.3M473.31M6.75M1.4M3.13M4.64M3.19M4.23M3.52M612.34K
Deferred Taxes0000017M0000
Other Non-Cash Items42.03B16.36B3.23M2.76M2.08M1.85M300K0350.51K34.26K
Working Capital Changes-415.52K-6.17M7.09M9.1M-493.44K129.97K-1.58M1.13M1.43M205.34K
Change in Receivables30.14K43.44K364.89K119.64K-36.77K-89.84K0000
Change in Inventory12.57K5.47K734.26K204.59K-455.4K-494.7K0000
Change in Payables-316.06K-5.63M5.1M6.65M412.96K1.33M-1.48M601.61K1.05M0
Cash from Investing-24.12K-2.44B-5M-14.41K-241.92K-16.31M-170.63K000
Capital Expenditures-13.75M-13.74M0-14.41K-367.08K-1.02M-170.63K000
CapEx % of Revenue95935.96%430140.85%0%2.23%39.31%967.07%----
Acquisitions0000000000
Investments----------
Other Investing11.3M-2.42B00125.16K-15.29M0000
Cash from Financing20.8M30.49B22.5M16.55M17.53M35.95M17.89M352.73K476.97K100K
Debt Issued (Net)3.95M-5.54M-1.4M4.86M-411.89K3.56M-354.07K2K119.5K0
Equity Issued (Net)28.48M34.92M18.31M11.05M17.23M29.87M18.29M470.18K631.22K0
Dividends Paid1.35M000000000
Share Repurchases-1.87M-9.21M-2.85M-1K-20K00000
Other Financing-12.68M30.46B5.58M627.86K709.08K2.53M-45K-119.44K-273.75K100K
Net Change in Cash-207.56K2.37B735.93K-2.67M-5.1M-2.63M10.5M-111.62K90.71K100K
Free Cash Flow-18.58M-25.7B-16.76M-18.59M-22.76M-23.29M-7.39M-464.35K-386.26K0
FCF Margin %-129588.46%-99999900%-12510.45%-2881.57%-2437.48%-22177.48%----
FCF Growth %17.49%-153234.43%9.84%18.31%2.3%-215.14%-1491.82%-20.22%--
FCF per Share-920.88-688049.85-1272.07-14.10-5.29-0.52-0.57---
FCF Conversion (FCF/Net Income)0.36x615.82x0.49x0.57x0.81x0.48x0.79x0.08x0.07x-
Interest Paid0000000000
Taxes Paid0000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Imminent liquidity exhaustion

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Disconnect Masks Cash Burn

According to the provided financial statements, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios fluctuating wildly, such as the 2.05x observed in 2025Q1, which suggests that accruals and non-cash adjustments are significantly distorting the company's true cash-generating capability.

The lack of a consistent correlation between net losses and operating cash outflows indicates that the company's reported earnings are not a reliable proxy for operational health. Investors should monitor these wide variances, as they often signal aggressive accounting or significant non-cash charges that obscure the underlying reality of a business that is consistently consuming, rather than generating, liquidity.

Persistent Free Cash Flow Deficit

As reported in recent quarterly filings, the company's free cash flow trajectory remains deeply negative, with FCF margins reaching extreme levels like -21786.9% in 2025Q4, confirming that the firm is currently unable to fund its operations through internal revenue generation or core business activities.

The consistent inability to achieve positive free cash flow suggests that the current business model is fundamentally unsustainable without continuous external capital injections. This trajectory implies that the company is effectively a cash-burning entity, where every dollar of revenue is dwarfed by the massive operational and administrative costs required to maintain its current structure.

Volatile Working Capital Management Trends

Based on the company's reported figures, working capital changes have shown extreme volatility, swinging from a $6.0 million outflow in 2025Q1 to an $829.3 thousand inflow in 2025Q3, which indicates a lack of predictable control over receivables, payables, or inventory management cycles.

Such erratic shifts in working capital suggest that the company may be struggling to manage its short-term obligations or is experiencing significant lumpiness in its transactional activity. This instability warrants further investigation, as it may indicate that the firm is prioritizing immediate cash preservation over the establishment of a stable and efficient operational working capital cycle.

Obscured Cash Flow Reality Factors

Data from recent SEC filings reveals that significant non-cash items, including massive stock-based compensation and depreciation charges, frequently mask the true extent of the company's cash burn, with SBC reaching $472.8 million in 2025Q4 alone, complicating the assessment of actual operational performance.

The reliance on large non-cash adjustments suggests that the cash flow statement may be obscuring the true economic cost of maintaining the company's current operations. Analysts should be wary of these figures, as they may be used to inflate the appearance of operational stability while the actual cash position remains under severe and persistent pressure.

ADTX — Frequently Asked Questions

Quick answers to the most common questions about buying ADTX stock.

How much cash does Aditxt, Inc. (ADTX) generate from operations?

Aditxt, Inc. (ADTX) generated $-25688.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Aditxt, Inc.'s free cash flow?

Aditxt, Inc. (ADTX) reported negative free cash flow of $25.70B in 2025, indicating capital requirements exceeded cash from operations.

What is Aditxt, Inc.'s capital expenditure (CapEx)?

Aditxt, Inc. (ADTX) spent $13.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Aditxt, Inc. distribute cash to shareholders?

In 2025, Aditxt, Inc. (ADTX) spent $9.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.