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
CDXSCodexis, Inc.
$2.39$217M
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
HomeStocksCDXSCash Flow

Codexis, Inc. (CDXS) Cash Flow Statement

20Y historyFree accessUpdated daily

Free cash flow remains structurally negative, with margins frequently dipping below -80% and only one quarter of positive generation observed in the last ten periods.

CDXS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06
Cash from Operations-18.73M-19.38M-49.41M-52.64M11.28M-14.27M-16.46M-12.56M-14.09M-8.76M-2.7M-433K321K-23M-11.89M-490K-16.38M-8.69M-36.32M-6.47M-13.29M
Operating CF Margin %--27.53%-83.26%-75.04%8.14%-13.62%-23.84%-18.35%-23.26%-17.52%-5.53%-1.04%0.91%-72.04%-13.47%-0.4%-15.3%-10.48%-71.94%-25.54%-109.57%
Operating CF Growth %219.72%60.79%6.13%-566.48%179.09%13.34%-31.08%10.88%-60.84%-224.44%-523.79%-234.89%101.4%-93.39%-2326.94%97.01%-88.61%76.08%-461.3%51.31%-
Net Income-31.99M-43.97M-65.28M-76.24M-33.59M-21.28M-24.01M-11.94M-10.88M-23M-8.56M-7.58M-19.07M-41.3M-30.86M-16.55M-8.54M-20.29M-45.13M-38.98M-18.67M
Depreciation & Amortization6.75M5.25M4.95M9.92M10.25M5.95M4.55M4.56M1.15M1.04M4.55M5.41M6.68M10.32M12.42M11.47M8.31M6.13M4.56M2.88M2.39M
Stock-Based Compensation6.16M9.62M13.09M9.97M14.53M11.59M7.73M6.94M7.89M7.09M5.67M5.13M4.62M4.39M5.08M9.43M8.74M4.82M3.46M1.26M64K
Deferred Taxes00000-2.88M-900K009K0-314K1.19M-2.81M3M16.6M174K998K-143K185K73K
Other Non-Cash Items4.93M3.31M9.85M21.93M-1.48M-19K55K525K91K-207K-42K32K698K4.43M-114K-15.86M1.79M627K-103K1.94M161K
Working Capital Changes-4.58M6.42M-12.02M-18.22M21.57M-7.62M-3.89M-12.65M-12.34M6.3M-4.32M-3.1M6.2M1.97M-1.42M-5.58M-26.86M-973K1.03M26.24M2.7M
Change in Receivables3.56M8.51M1.25M20.25M-3.23M-15.57M-12.32M2.52M960K-5.65M1.41M-3.46M1.59M1.63M11.37M-3.58M-8.09M-1.05M226K-3.15M369K
Change in Inventory-220K-19K886K-656K-869K-196K-593K217K447K-210K167K403K92K-185K3.19M-1.67M98K58K-1.38M-283K-354K
Change in Payables-3.04M-1.29M-2.57M2.29M207K268K101K-428K-524K-801K942K-1.27M713K308K-6.71M1.16M-791K189K4.94M1.17M1.41M
Cash from Investing10.62M23.5M-56.98M-4.86M-13.58M-21.42M-5.75M-3.67M-2.77M-908K-842K-1.26M4.65M13.27M16.71M-48.81M-5.17M-21.06M7.06M-39.21M205K
Capital Expenditures-3.39M-4.47M-4.3M-4.42M-8.31M-13.83M-3.75M-3.73M-2.77M-985K-888K-1.2M-302K-1.18M-2.93M-10.74M-27.7M-10.8M-8.54M-8.24M-1.1M
CapEx % of Revenue4.34%6.35%7.25%6.3%5.99%13.2%5.43%5.45%4.57%1.97%1.82%2.87%0.86%3.68%3.32%8.67%25.86%13.02%16.91%32.55%9.09%
Acquisitions8K5K87K751K29K36K03K2K2K42K18K1.5M000-20.69M00-1.17M0
Investments---------------------
Other Investing-4K00-440K29K36K03K2K77K46K-58K282K1.04M19.64M-45K19.97M193K1.27M-1.3M-193K
Cash from Financing26.83M27.93M60.52M8.17M-575K3.77M80.81M53.96M38.57M21.65M-490K-1.52M-611K-147K1.26M2.58M62.24M40M-3.89M68.38M39.71M
Debt Issued (Net)9.9M9.89M29.52M000-60K-242K-238K-175K000000-8.03M-6.09M-4.26M13.32M4.18M
Equity Issued (Net)16.93M18.03M31.32M8.65M913K4.97M86.25M50M37.5M23.78M009K00072.54M46.93M051.75M35.48M
Dividends Paid000000000000000000000
Share Repurchases0000000000-1.52M-1.81M0-465K0000000
Other Financing-3K0-318K-485K-1.49M-1.21M-5.38M4.2M1.31M-1.96M-490K-1.52M-620K-147K1.26M2.58M-2.28M-842K378K3.3M55K
Net Change in Cash23.69M32.05M-45.87M-49.33M-2.87M-31.92M58.6M37.74M21.71M11.98M-4.03M-3.21M4.36M-9.87M6.24M-46.63M40.61M9.88M-33.17M22.83M26.74M
Free Cash Flow-22.12M-23.85M-53.72M-57.06M2.98M-28.09M-20.21M-16.29M-16.86M-9.75M-3.59M-1.63M19K-24.17M-14.82M-11.23M-44.08M-19.48M-44.85M-14.71M-14.39M
FCF Margin %-28.32%-33.88%-90.51%-81.34%2.15%-26.82%-29.27%-23.8%-27.83%-19.49%-7.35%-3.9%0.05%-75.73%-16.79%-9.06%-41.15%-23.5%-88.86%-58.09%-118.65%
FCF Growth %63.04%55.6%5.86%-2016.56%110.6%-39%-24.08%3.39%-72.98%-171.61%-119.91%-8689.47%100.08%-63.06%-32.06%74.53%-126.24%56.56%-204.81%-2.27%-
FCF per Share-0.24-0.27-0.73-0.840.05-0.44-0.34-0.29-0.32-0.21-0.09-0.040.00-0.63-0.40-0.31-1.79-7.43-16.53-5.42-5.30
FCF Conversion (FCF/Net Income)0.69x0.44x0.76x0.69x-0.34x0.67x0.69x1.05x1.30x0.38x0.32x0.06x-0.02x0.56x0.39x0.03x1.92x0.43x0.80x0.17x0.71x
Interest Paid002.57M44K34K14K52K49K84K141K14K0000001.07M1.57M686K383K
Taxes Paid0017K194K100K102K312K5K5K32K5K8K15K-103K126K89K336K364K80K99K132K

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Persistent Cash Burn Risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Disconnect Masks Cash Reality

As reported in quarterly financial filings, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from 0.39 to 2.09, suggesting that accrual-based accounting figures provide a poor proxy for the company's actual ability to generate internal liquidity.

The significant volatility in the OCF/NI ratio indicates that non-cash items and working capital swings are the primary drivers of reported earnings rather than core operational performance. Investors should monitor this divergence closely, as it implies that reported net income is frequently decoupled from the actual cash-generating capacity of the business.

Negative Free Cash Flow Trajectory

Based on the provided cash flow data, Codexis has struggled to maintain positive free cash flow, with FCF margins frequently dipping below -80% and only one quarter of positive generation in the last ten periods, highlighting a structural inability to fund operations through internal cash flows.

The persistent negative FCF trajectory suggests that the company remains in a high-burn phase, necessitating external financing to sustain its R&D-heavy business model. The lack of consistent positive FCF generation warrants further investigation into whether the current strategic pivot can realistically bridge the gap to self-sustainability.

Working Capital Volatility Hinders Liquidity

According to recent SEC filings, working capital changes have been a major source of cash flow instability, with swings as large as -$16.2M in a single quarter, indicating that the timing of milestone payments and client collections creates significant, unpredictable pressure on the company's available cash reserves.

The erratic nature of working capital movements suggests that the company's cash position is highly sensitive to the timing of specific contract milestones. This dependency creates a precarious liquidity profile where operational stability is frequently interrupted by the lumpy nature of its primary revenue streams.

Capital Intensity Remains Relatively Low

As reported in financial statements, Codexis maintains a low capital intensity, with CapEx/Revenue ratios generally hovering between 1% and 2%, which suggests that the company's primary investment burden is operational rather than tied to heavy physical infrastructure or manufacturing capacity expansion.

While the low capital intensity is a positive feature, it also implies that the company's cash burn is driven almost entirely by high operating expenses rather than asset-heavy growth. This confirms that the firm's financial distress is rooted in its cost structure and revenue scale rather than an inability to manage its physical asset base.

CDXS — Frequently Asked Questions

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

How much cash does Codexis, Inc. (CDXS) generate from operations?

Codexis, Inc. (CDXS) generated $-19.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

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

Codexis, Inc. (CDXS) reported negative free cash flow of $23.8M in 2025, indicating capital requirements exceeded cash from operations.

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

Codexis, Inc. (CDXS) spent $4.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.