Persistent negative free cash flow, often exceeding $1 million per quarter, combined with a current ratio of 0.03, suggests the company is unable to sustain operations without external funding.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Mar'05 | Mar'04 | Mar'03 | Mar'02 |
|---|
| Cash from Operations | -6.66M | -6.97M | -9.09M | -20.46M | -19.32M | -26.27M | -35.19M | -11.25M | -12.39M | -2.36M | -5.86M | -7.41M | -4.49M | -4.05M | -2.92M | -2.22M | -2.07M | -744K | -1.73M | -1.77M | -855K | -677.84K | -15.44K | -7.01K | -7.44K |
| Operating CF Margin % | - | - | - | - | - | - | - | 3072.95% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -8.46% | -32.49% |
| Operating CF Growth % | 6.97% | 23.29% | 55.55% | -5.89% | 26.44% | 25.37% | -212.91% | 9.21% | -424.03% | 59.64% | 20.92% | -65.1% | -10.68% | -39.03% | -31.17% | -7.44% | -178.09% | 57.09% | 2.25% | -107.49% | -26.14% | -4291.27% | -120.14% | 5.75% | - |
| Net Income | -9.57M | -10.31M | -11.62M | -17.19M | -24.28M | -24.46M | -31.81M | -23.25M | -13.95M | -4.95M | -4.98M | -8.49M | -9.25M | -4.9M | -3.43M | -3.92M | -2.42M | -1.78M | -3.47M | -6.24M | -3.92M | -18.84M | -73.3K | -46.81K | -25.56K |
| Depreciation & Amortization | 184K | 199K | 240K | 265K | 285K | 260K | 219K | 164K | 110K | 85K | 77K | 87K | 106K | 97K | 157 | 153K | 162K | 168K | 151K | 161K | 2.12M | 584.27K | 245 | 21.57K | 14.49K |
| Stock-Based Compensation | 936K | 1.52M | 750K | 1.49M | 1.68M | 1.37M | 2.56M | 789K | 917K | 554K | 635K | 835K | 1.02M | 901K | 560K | 1.14M | 388K | 0 | 764K | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 1.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.23M | -1.17M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 0 | -179K | -147K | -4.53M | -1.34M | 0 | 0 | 0 | 102K | 62K | 121K | 108K | 198K | 0 | 356.84K | 429K | 107K | 1.2M | 179K | 5.12M | 1.32M | 17.5M | 54.97K | 15K | 4.01K |
| Working Capital Changes | 1.79M | 1.79M | 1.69M | -496K | 2.99M | -3.43M | -6.16M | 11.05M | 431K | 1.89M | -1.71M | 50K | 3.43M | -153K | -403K | -22K | -307K | -328K | 644K | 420K | 805K | 81.11K | 2.65K | 3.22K | -374 |
| Change in Receivables | 516K | -83K | 401K | -475K | 1.07M | 335K | 1.49M | 690K | -238K | -2.79M | 379K | 204K | -93K | -155K | -407K | 105K | -400K | 116K | 116K | -95K | 37.52K | -82.82K | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 975K | 0 | 0 | 467K | 306K | 0 | 0 | -48K | 0 | 0 | -303K | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 520K | 987K | 1.13M | -1.27M | 2.52M | -1.72M | -9.26M | 10.13M | 3.12M | 1.08M | -824K | -373K | 1.31M | -130K | 114K | -64K | 48K | -263K | 529K | 398K | 800.75K | 0 | 0 | 0 | 0 |
| Cash from Investing | 0 | 0 | 12K | 2.19M | 998K | 323K | -4.45M | 5.62M | -1.22M | 3.99M | 5.98M | -11.28M | -4.45M | 2.66M | -2.86M | -64K | 1K | 39K | -156K | -347K | -145.15K | -264.28K | 0 | 0 | 0 |
| Capital Expenditures | 0 | 0 | 0 | -18K | -29K | -330K | -378K | -473K | -369K | -180K | -103K | -45K | -161K | -108K | -90K | -48K | -5K | 0 | -154K | -347K | -141.4K | -228.56K | 0 | 0 | 0 |
| CapEx % of Revenue | - | - | - | - | - | - | - | -129.24% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 12K | 2.21M | 0 | 653K | -4.07M | 6.09M | -849K | 4.17M | 6.08M | -11.24M | -4.29M | 2.76M | 0 | -16K | 0 | 35K | 0 | 0 | -2.75K | -35.72K | 0 | 0 | 0 |
| Cash from Financing | 5.04M | 6.88M | 7.97M | 18.98M | 238K | 6.97M | 76.94M | 5.22M | 12.06M | 314K | 0 | 14.87M | 9.69M | 3.58M | 5.17M | 4.12M | 2.16M | 704K | 1.81M | 2.15M | 770K | 1.46M | 10.04K | -19.14K | -9.89K |
| Debt Issued (Net) | -38K | 582K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46K | -26K | 22K | 183K | 0 | 0 | 0 | -19.14K | 0 |
| Equity Issued (Net) | 4.63M | 5.85M | 7.97M | 18.98M | 238K | 6.96M | 60.61M | 2.06M | 0 | 0 | 0 | 0 | 9.55M | 3.58M | 5.02M | 3.6M | 2.12M | 730K | 1.78M | 1.96M | 770K | 1.48M | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -116K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 450K | 450K | 0 | 0 | 0 | 5K | 16.32M | 3.16M | 12.06M | 314K | 0 | 14.87M | 131K | 8K | 146K | 515K | 88K | 0 | 3K | 0 | 0 | -14.28K | 10.04K | 0 | -9.89K |
| Net Change in Cash | -1.62M | -95K | -1.11M | 713K | -18.08M | -18.97M | 37.29M | -406K | -1.54M | 1.94M | 119K | -3.82M | 748K | 2.19M | -606K | 1.83M | 92K | -1K | -84K | 26K | -230K | 521.91K | -5.39K | -26.15K | -17.33K |
| Free Cash Flow | -6.66M | -6.97M | -9.09M | -20.48M | -19.35M | -26.59M | -35.57M | -11.72M | -12.76M | -2.54M | -5.96M | -7.45M | -4.65M | -4.16M | -3.01M | -2.27M | -2.07M | -744K | -1.89M | -2.12M | -996.04K | -906.4K | -15.44K | -7.01K | -7.44K |
| FCF Margin % | - | - | - | - | - | - | - | 3202.19% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -8.46% | -32.49% |
| FCF Growth % | 13.01% | 23.29% | 55.59% | -5.82% | 27.25% | 25.23% | -203.51% | 8.13% | -401.45% | 57.32% | 20.02% | -60.35% | -11.68% | -38.46% | -32.36% | -9.5% | -178.76% | 60.59% | 10.99% | -112.94% | -9.89% | -5771.96% | -120.14% | 5.75% | - |
| FCF per Share | -0.60 | -0.75 | -1.71 | -5.33 | -7.91 | -10.97 | -15.76 | -6.87 | -9.19 | -2.01 | -4.78 | -6.04 | -4.18 | -0.39 | -327.70 | -0.28 | -0.35 | -0.18 | -0.58 | -1.09 | -0.63 | -0.73 | -0.01 | -0.01 | -0.04 |
| FCF Conversion (FCF/Net Income) | 0.70x | 0.68x | -0.78x | 1.19x | 0.80x | 1.07x | 1.11x | 0.48x | 0.89x | 0.48x | 1.18x | 0.87x | 0.49x | 0.83x | 0.85x | 0.57x | 0.86x | 0.42x | 0.50x | 0.28x | 0.22x | 0.04x | 0.21x | 0.15x | 0.29x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Imminent Liquidity Insolvency Risk
As reported in financial statements, BCLI's operating cash flow consistently trails net losses, with the OCF/NI ratio fluctuating between 0.30 and 1.22, suggesting that non-cash items and working capital volatility significantly distort the underlying cash burn reality of the company's pre-revenue development stage.
The divergence between net income and operating cash flow highlights the reliance on non-cash adjustments, such as stock-based compensation, to manage the optics of the income statement. Investors should monitor this gap closely, as it indicates that the reported losses may understate the actual cash required to sustain the firm's ongoing clinical operations.
Based on BCLI's reported figures, the company has maintained a persistent negative free cash flow trajectory, with quarterly outflows frequently exceeding $1 million, which underscores the structural inability of the current business model to self-fund its research and development activities without external capital market support.
The absence of positive free cash flow is a direct consequence of the company's pre-commercial status and high fixed-cost structure. This trajectory suggests that the firm remains entirely dependent on dilutive financing to bridge the gap between its current clinical development phase and any potential future commercialization.
According to recent SEC filings, BCLI's working capital changes have been highly erratic, swinging from a $4.6 million inflow in 2023Q4 to a $1.2 million outflow in 2025Q2, which complicates the assessment of the company's true operational cash burn rate and liquidity management efficiency.
These significant fluctuations in working capital appear to be driven by timing differences in payables and accruals rather than operational improvements. Such volatility warrants further investigation, as it may mask the underlying cash consumption rate required to maintain the company's specialized cell-manufacturing protocols.
As noted in historical financial data, the company's reliance on stock-based compensation, which peaked at $717,000 in 2025Q1, serves as a critical non-cash expense that effectively subsidizes operations while simultaneously diluting existing shareholders to compensate for the lack of organic cash generation.
The use of equity-based compensation appears to be a strategic necessity to preserve the remaining $29,000 in cash reserves. However, this practice creates a misalignment between management incentives and shareholder value, as the persistent issuance of shares may continue to erode the potential upside for investors.
Quick answers to the most common questions about buying BCLI stock.
Brainstorm Cell Therapeutics Inc. (BCLI) generated $-7.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Brainstorm Cell Therapeutics Inc. (BCLI) reported negative free cash flow of $7.0M in 2025, indicating capital requirements exceeded cash from operations.
Brainstorm Cell Therapeutics Inc. (BCLI) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.