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
BRLSBorealis Foods Inc.
$1.50$32M
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
HomeStocksBRLSCash Flow

Borealis Foods Inc. (BRLS) Cash Flow Statement

5Y historyFree accessUpdated daily

Operational cash burn remains a primary concern, as demonstrated by a 2025Q4 free cash flow margin of -31.8% and a low OCF/NI conversion ratio of 0.44.

BRLS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21
Cash from Operations-6.6B-15.09M-18.01M-2.11M-6.78M
Operating CF Margin %-21937.89%-54.54%--8.23%-49.77%
Operating CF Growth %-43631.1%16.19%-755.06%68.96%-
Net Income-18.98B-25.33M-27.48M-302.54K-10.12M
Depreciation & Amortization1.84B2.32M3.94M3.45M2.1M
Stock-Based Compensation443.92M1.27M492.3K514.49K0
Deferred Taxes-80.7M-106.31K-351.12K00
Other Non-Cash Items10.17B1.04M2.18M-6.55M433.8K
Working Capital Changes8.4M5.71M3.21M776.88K805.33K
Change in Receivables-664.83K-213.21K705.95K-1.57M-765.91K
Change in Inventory4.18M-1.8M-649K421.34K-3.45M
Change in Payables08.02M000
Cash from Investing-65.74M-1.91M-4.47M0-21.21M
Capital Expenditures3.08M-1.65M-4.47M-3.38M-21.21M
CapEx % of Revenue10.23%5.97%-13.21%155.56%
Acquisitions00000
Investments-----
Other Investing-68.82M-255.73K636.98K3.38M0
Cash from Financing6.08B10.03M24.94M1.66M27.52M
Debt Issued (Net)-5.79M10.03M26.37M1.5M10.61M
Equity Issued (Net)00-159.45M018.65M
Dividends Paid00000
Share Repurchases00-159.45M00
Other Financing6.08B-565.99K158.02M163.13K-1.74M
Net Change in Cash-589.11M-6.96M2.47M-442.59K-467.65K
Free Cash Flow-6.6B-17.06M-22.47M-2.11M-27.99M
FCF Margin %-21927.66%-61.66%--8.23%-205.33%
FCF Growth %-38561.47%24.08%-967.15%92.48%-
FCF per Share-307.80-0.84-1.15-0.10-1.28
FCF Conversion (FCF/Net Income)347.70x0.60x6.12x0.08x0.67x
Interest Paid1.04M2.64M2.91M3.1M311.84K
Taxes Paid13.99K14.95K15.09K00

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

Persistent Operating Cash Burn

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q4)

Persistent Disconnect Between Earnings Reality

According to recent SEC filings, BRLS consistently reports net losses that significantly exceed operating cash outflows, with the 2025Q4 OCF/NI ratio of 0.44 highlighting a structural inability to convert accounting losses into cash-neutral operations, suggesting that non-cash charges are failing to bridge the gap to positive cash generation.

The persistent gap between net income and operating cash flow indicates that the company's accounting losses are not merely a function of non-cash depreciation but reflect genuine cash-consuming operational activities. Investors should monitor whether this conversion ratio remains suppressed, as it suggests that the underlying business model requires continuous external funding to sustain its current scale.

Free Cash Flow Remains Deeply Negative

As reported in financial statements, BRLS continues to experience a negative free cash flow trajectory, with the 2025Q4 FCF margin of -31.8% demonstrating that the firm remains far from achieving self-sustaining operations despite its recent efforts to expand retail distribution and brand presence across North American markets.

The consistent negative FCF margins suggest that the company's growth strategy is currently predicated on cash depletion rather than organic cash generation. This trajectory warrants further investigation into whether the firm can achieve a pivot toward positive cash flow before its current liquidity buffer is exhausted by ongoing operational requirements.

Working Capital Volatility Masks Burn

Based on BRLS's reported figures, working capital fluctuations have frequently obscured the true extent of operational cash burn, with a $1.1 million positive working capital adjustment in 2025Q4 providing a temporary, non-recurring reprieve from the underlying cash outflows required to support the company's current inventory and receivables cycle.

The reliance on working capital swings to mitigate cash burn suggests that the company's cash flow profile is highly sensitive to timing differences in payables and inventory management. Analysts should be cautious of interpreting these periodic adjustments as signs of operational improvement, as they appear to be transient rather than structural.

Minimal Capital Expenditure Amidst Growth

Data from recent filings indicates that BRLS maintains an extremely low capital intensity, with a 2025Q4 CapEx/Revenue ratio of 0.0%, suggesting that the company is currently avoiding significant investment in internal manufacturing infrastructure and instead relying on third-party production to manage its immediate capital requirements during this expansion phase.

While the low capital intensity preserves cash in the near term, it may also imply a lack of control over production costs and quality, which could be contributing to the observed margin compression. Investors should monitor whether this strategy remains viable or if a future shift toward internal manufacturing will necessitate a significant, cash-intensive capital expenditure cycle.

BRLS — Frequently Asked Questions

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

How much cash does Borealis Foods Inc. (BRLS) generate from operations?

Borealis Foods Inc. (BRLS) generated $-6598.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Borealis Foods Inc.'s free cash flow?

Borealis Foods Inc. (BRLS) reported negative free cash flow of $6.60B in 2025, indicating capital requirements exceeded cash from operations.

What is Borealis Foods Inc.'s capital expenditure (CapEx)?

Borealis Foods Inc. (BRLS) spent $3.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.