Free cash flow remains highly erratic, swinging from a negative $28.2M in 2025Q1 to a positive $36.1M in 2025Q3, reflecting the inherent challenges of managing complex insurance reimbursement cycles.
| 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 |
|---|
| Cash from Operations | 72.95M | 42.03M | 38.05M | -18.39M | -25.24M | -19.29M | 33.43M | -2.77M | -4.01M | -14.31M | -16.52M | -9.75M | -3.35M | -546K | -1.78M |
| Operating CF Margin % | - | 11.07% | 11.4% | -6.56% | -7.84% | -6.51% | 17.39% | -2.18% | -5.23% | -29.61% | -40.67% | -34.65% | -12.27% | -2.47% | -8.68% |
| Operating CF Growth % | 264.45% | 10.47% | 306.92% | 27.14% | -30.81% | -157.71% | 1307.33% | 30.9% | 71.99% | 13.41% | -69.43% | -191.1% | -513.55% | 69.26% | - |
| Net Income | -8.19M | -21.35M | 52.55M | -190.28M | -76.61M | -30.66M | -18.71M | -21.97M | -46.78M | -55.56M | -39.76M | -13.71M | 781K | -3.54M | -5.06M |
| Depreciation & Amortization | 20.79M | 20.42M | 19.76M | 19.82M | 16.01M | 11.88M | 9.54M | 7.14M | 4.21M | 3.76M | 2.92M | 796K | 512K | 663K | 1.07M |
| Stock-Based Compensation | 35.74M | 34.86M | 66.41M | 49.09M | 46.55M | 36.08M | 23.4M | 22.42M | 7.14M | 1.74M | 2M | 1.34M | 535K | 72K | 69K |
| Deferred Taxes | 17K | 17K | -187K | 566K | 0 | 0 | 0 | 0 | -1.61M | -2.09M | -1.34M | -2K | -1.5M | 525K | -2K |
| Other Non-Cash Items | -10.19M | 4.28M | 1.83M | -3.61M | 3.03M | 4.37M | 1.8M | 51K | 33.9M | 38.97M | 18.18M | -9K | -1.39M | 360K | 447K |
| Working Capital Changes | 34.78M | 3.81M | -102.31M | 106.03M | -14.22M | -40.97M | 17.4M | -10.41M | -871K | -1.13M | 1.47M | 1.83M | -2.29M | 1.38M | 1.7M |
| Change in Receivables | 27.08M | 22.52M | -13.74M | 16.02M | -6.66M | -24.42M | -10.4M | -12.68M | -3.97M | -109K | 1.05M | 320K | -417K | -1.32M | -150K |
| Change in Inventory | -2.63M | -4.96M | -1.02M | 54K | -2.86M | -6.93M | -3.2M | -1.27M | 363K | 1.02M | 492K | -80K | -168K | 58K | -152K |
| Change in Payables | 93K | 808K | -5.11M | 2.9M | -2.05M | 1.79M | 4.39M | 1.35M | -168K | 292K | -620K | 489K | 510K | -19K | -113K |
| Cash from Investing | 11.89M | 2.16M | -483K | 40.45M | -228.5M | 47.71M | -100.39M | -22.58M | -7.93M | -6.16M | -21.12M | -1.2M | -1.33M | -98K | 642K |
| Capital Expenditures | -8.78M | -6.59M | 0 | -9.24M | -24.33M | -20.26M | -10.36M | -3.35M | -7.24M | -186K | -549K | -1.2M | -733K | -98K | -141K |
| CapEx % of Revenue | 2.13% | 1.73% | 1.94% | 3.3% | 7.56% | 6.84% | 5.39% | 2.64% | 9.45% | 0.38% | 1.35% | 4.26% | 2.68% | 0.44% | 0.69% |
| Acquisitions | 0 | 0 | 0 | -6.68M | -610K | -15.43M | 0 | -18.23M | -692K | -5.92M | -20.57M | 0 | -600K | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | -7.12M | 1.5M | 0 | 0 | 0 | 0 | -5.2M | -59K | -20.57M | 0 | 0 | 0 | 783K |
| Cash from Financing | -95.66M | -93.39M | -5.61M | -29.61M | -4.54M | 185.64M | 163.15M | -132K | 50.27M | 29.38M | 24.93M | 4.41M | 35.99M | -58K | 4.61M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | -66K | -183K | -172K | -14.48M | 9.71M | -3.94M | 4.16M | 454K | -58K | 1.66M |
| Equity Issued (Net) | -86.12M | -79.77M | -522K | -27.54M | -642K | 188.85M | 158.13M | 0 | -698K | 0 | 28.55M | 203K | 0 | 0 | 2.94M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -86.78M | -87.77M | -522K | -27.54M | -642K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -9.54M | -13.62M | -5.08M | -2.06M | -3.89M | -3.15M | 5.2M | 40K | 65.45M | 19.67M | 323K | 46K | 35.53M | 0 | 10K |
| Net Change in Cash | -10.82M | -49.29M | 32.49M | -7.66M | -258.25M | 213.76M | 96.46M | -26.33M | 38.33M | -363K | -12.63M | -6.54M | 31.3M | -702K | 3.47M |
| Free Cash Flow | 65.19M | 36.12M | 31.56M | -27.63M | -49.57M | -39.55M | 23.07M | -6.12M | -11.24M | -14.49M | -17.07M | -10.95M | -4.08M | -644K | -1.92M |
| FCF Margin % | 15.79% | 9.51% | 9.46% | -9.86% | -15.41% | -13.34% | 12% | -4.81% | -14.68% | -29.99% | -42.02% | -38.91% | -14.95% | -2.91% | -9.37% |
| FCF Growth % | 223.53% | 14.43% | 214.25% | 44.27% | -25.33% | -271.44% | 477.1% | 45.59% | 22.42% | 15.11% | -55.89% | -168.21% | -534.01% | 66.41% | - |
| FCF per Share | 1.23 | 0.68 | 0.56 | -0.51 | -0.93 | -0.76 | 0.50 | -0.15 | -0.32 | -0.62 | -1.03 | -0.92 | -0.44 | -0.09 | -0.26 |
| FCF Conversion (FCF/Net Income) | -7.96x | -1.97x | 0.72x | 0.10x | 0.33x | 0.63x | -1.79x | 0.13x | 0.09x | 0.26x | 0.42x | 0.71x | -4.29x | 0.15x | 0.35x |
| Interest Paid | 0 | 0 | 0 | 0 | 8K | 1K | 10K | 22K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 317K | 738K | 392K | 14K | 80K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Medicare reimbursement policy volatility
Based on recent financial filings, CareDx exhibits a highly inconsistent relationship between net income and operating cash flow, evidenced by a 2025Q3 OCF/NI ratio of 22.30, which suggests that reported earnings are frequently decoupled from the actual cash-generating capacity of the underlying diagnostic testing services.
The wide variance in the OCF/NI ratio indicates that non-cash items and working capital fluctuations are the primary drivers of reported net income rather than core operational performance. Investors should monitor this divergence, as it suggests that the company's profitability remains sensitive to accounting adjustments rather than sustained cash-backed growth.
As reported in quarterly statements, CareDx's free cash flow trajectory remains erratic, swinging from a negative $28.2M in 2025Q1 to a positive $36.1M in 2025Q3, highlighting the difficulty in achieving consistent cash flow margins while navigating a complex and evolving regulatory reimbursement environment.
The lack of a stable FCF trend suggests that the company is still in a phase where cash generation is highly dependent on the timing of collections and reimbursement cycles. This volatility warrants further investigation into whether the recent positive FCF quarters are sustainable or merely a result of temporary working capital tailwinds.
According to historical data, CareDx experienced significant working capital volatility, including a $96.7M swing in 2023Q4 and a $31.0M outflow in 2025Q1, which indicates that the company's cash position is heavily influenced by the timing of insurance claims and the collection of accounts receivable.
These large fluctuations suggest that the company's cash flow is highly susceptible to payer behavior and the efficiency of its billing operations. A widening delta between tests processed and cash collected may indicate that private payers are increasingly scrutinizing the medical necessity of surveillance testing, potentially pressuring future liquidity.
Based on reported figures, CareDx has utilized significant cash for share repurchases, including $50.0M in 2025Q2, despite the company's ongoing struggle to achieve consistent GAAP profitability, which suggests a management focus on supporting equity valuation amidst a challenging and competitive diagnostic landscape.
The decision to allocate capital toward buybacks while operating margins remain negative may indicate a desire to signal confidence to the market. However, this strategy appears to limit the cash available for R&D or further ecosystem expansion, potentially constraining the company's ability to pivot toward more sustainable growth models.
Data from recent filings reveals that stock-based compensation remains a persistent cash-flow drag, with $9.8M recorded in 2026Q1, which, when combined with ongoing litigation expenses, obscures the true cash-generating potential of the core diagnostic business and complicates the assessment of long-term operational viability.
The consistent reliance on equity-based incentives suggests that the company is using non-cash compensation to manage its burn rate, which may dilute shareholders without necessarily improving the underlying cash flow. Investors should monitor these adjustments as they appear to mask the true cost of maintaining the company's specialized workforce.
Quick answers to the most common questions about buying CDNA stock.
CareDx, Inc (CDNA) generated $42.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
CareDx, Inc (CDNA) generated $36.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
CareDx, Inc (CDNA) spent $6.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, CareDx, Inc (CDNA) spent $87.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.