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
CGENCompugen Ltd.
$2.09$198M
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
HomeStocksCGENCash Flow

Compugen Ltd. (CGEN) Cash Flow Statement

27Y historyFree accessUpdated daily

Cash conversion remains erratic, evidenced by a 2022Q4 OCF/NI ratio of 7.45, which highlights the company's historical reliance on external capital to fund operations.

CGEN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99
Cash from Operations31.63M49.6M-35.89M-33.92M-23.22M-28.32M-27.89M-13.29M-30.66M-19.82M-25.61M-11.15M-6.44M-10.85M-9.25M-4.28M-7.45M-10.01M-8.41M-9.93M-11.11M-12.2M-5.57M-9.08M-9.5M-6.14M-5.76M
Operating CF Margin %43.47%178.02%-107.25%-452.29%-386.98%-1416%--74.67%--2783.57%-276.03%-90.14%-181.43%-4481.82%2181.37%-383.77%-2981.2%-2962.13%-4670.56%-4620%-1719.5%-303%-63.14%-81.79%-83.6%-89.12%-178.04%
Operating CF Growth %-36.23%238.23%-5.79%-46.1%18.01%-1.55%-109.83%56.65%-54.69%22.6%-129.7%-73.13%40.63%-17.27%-116.15%42.59%25.56%-19.09%15.36%10.58%8.97%-118.95%38.6%4.43%-54.65%-6.56%-
Net Income35.34M-14.23M-18.75M-33.69M-34.2M-29.7M-27.34M-22.6M-37.07M-31.51M-20.16M-11.09M-14.08M-13.63M-12M-7.2M-3.84M-12.51M-12.11M-13.02M-13.98M-13.72M-11.44M-12.2M-15.14M-13.4M-8.13M
Depreciation & Amortization475K486K476K482K461K715K989K1.39M1.59M1.48M1.11M658K370K299K179K201K264K477K633K996K2.39M1.76M2.67M2.9M4.28M4.99M1.86M
Stock-Based Compensation03.02M3.55M4.33M4.28M2.77M2.41M2.17M2.63M3.08M3.77M3.63M3.54M2.47M3.4M2.34M1.53M1.8M000786K786K2.59M000
Deferred Taxes00000-12K-135K52K0-383K-279K-2.67M-2.94M643K-126K-419K-3.85M117K000-786K-786K-2.59M000
Other Non-Cash Items1.16M-1.72M-452K515K-573K184K-22K46K-33K101K-421K455K-230K-130K-7K164K-88K31K3.44M2.27M197K1.66M723K932K54K2.05M1.16M
Working Capital Changes-5.35M62.05M-20.71M-5.55M6.82M-2.28M-3.79M5.65M2.21M7.4M-9.62M-2.13M6.91M-499K-691K641K-1.46M71K-370K-181K287K-1.9M2.47M-702K1.32M220K-657K
Change in Receivables360K59.93M-61.11M3.04M2M-2M-142K-179K422K7.8M-7.8M1.03M-1.1M-112K43K-21K58K222K0001.61M1.61M81K000
Change in Inventory0000-3.37M-3.82M3.5M-954K247K518K-1.17M152K202K0734K213K0000080K80K23K42K-5K165K
Change in Payables517K-4.41M3.51M-1.6M3.37M3.82M-3.5M2.69M1.56M-605K823K1.67M1.04M-86K-734K562K-1.53M0000-796K-796K1.77M000
Cash from Investing30M-46.25M35.51M37.06M6.62M-82.17M5.33M-35.16M46.27M16.29M9.77M-64.09M-11.57M12.26M-1.23M-13.67M5.73M13.12M3.16M7.03M15.06M5.93M4.85M5.77M-62.84M-12.07M-1.8M
Capital Expenditures-306K-118K-172K-487K-292K-166K-155K-158K-385K-2.6M-3.12M-1.9M-328K-1M-96K-46K-48K-120K-205K-161K-862K-1.44M-2.33M-1.43M-2.77M-2.03M-1.8M
CapEx % of Revenue0.42%0.42%0.51%6.49%4.87%8.3%-0.89%-365.03%33.63%15.33%9.24%415.29%-22.64%4.13%19.2%35.5%113.89%74.88%133.44%35.63%26.35%12.85%24.34%29.52%55.61%
Acquisitions1K002K3K44K382K2K-46.66M0423K2.31M3.6M0232K25K185K01K82K0030.2M0000
Investments---------------------------
Other Investing0-329K000002K46.66M84K-534K-491K-50K-42K639K-47K-96K14K7K-11.96M409K-7K-1.28M-19K-30.64M-32K-3K
Cash from Financing10.6M554K3.08M353K16.84M108.46M25.93M28.4M201K2.46M972K72.13M30.39M9.11M9.02M10.11M12.21M295K295K665K178K2.73M3.34M161K104K87.45M-939K
Debt Issued (Net)00000000000000000000002.04M000-958K
Equity Issued (Net)10.61M544K3.08M353K14.96M74.15M22.76M27.71M00070.72M19.76M6.21M07.79M12.01M0295K665K178K2.73M1.31M161K104K87.45M19K
Dividends Paid000000000000000000000000000
Share Repurchases000000000000000000000000000
Other Financing-4K10K001.88M34.32M3.17M685K201K2.46M972K1.41M10.63M2.9M9.02M2.32M196K295K000000000
Net Change in Cash72.37M3.97M2.83M2.91M704K-2.03M3.37M-20.05M15.82M-1.07M-14.87M-3.11M12.38M10.53M-1.45M-7.84M10.49M3.35M-4.95M-2.24M4.13M-3.54M2.62M-3.15M-72.24M69.24M-8.51M
Free Cash Flow31.33M49.49M-36.06M-34.99M-23.04M-28.49M-28.04M-13.45M-31.04M-22.42M-28.73M-13.04M-6.77M-11.85M-9.35M-4.33M-7.5M-10.13M-8.61M-10.09M-11.97M-13.64M-7.9M-10.5M-12.26M-8.18M-7.56M
FCF Margin %43.05%177.6%-107.77%-466.57%-384.03%-1424.3%--75.56%--3148.6%-309.66%-105.47%-190.67%-4897.11%2204.01%-387.89%-3000.4%-2997.63%-4784.44%-4694.88%-1852.94%-338.64%-89.5%-94.64%-107.94%-118.63%-233.64%
FCF Growth %-36.69%237.24%-3.04%-51.87%19.11%-1.58%-108.51%56.68%-38.47%21.96%-120.23%-92.76%42.9%-26.82%-116.07%42.34%25.97%-17.65%14.68%15.67%12.22%-72.64%24.79%14.35%-49.99%-8.09%-
FCF per Share0.330.55-0.41-0.40-0.27-0.36-0.44-0.24-0.61-0.44-0.57-0.27-0.17-0.33-0.27-0.13-0.26-0.36-0.30-0.36-0.43-0.50-0.30-0.40-0.47-0.59-0.54
FCF Conversion (FCF/Net Income)0.90x-3.49x1.91x1.01x0.68x0.95x1.02x0.59x0.83x0.63x1.27x1.00x0.46x0.80x0.77x0.59x1.95x0.80x0.69x0.76x0.79x0.89x0.49x0.74x0.63x0.46x0.71x
Interest Paid000000000000000000000000000
Taxes Paid00000000020K00000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Binary clinical milestone dependence

Earnings Quality Masked by Milestones

As reported in financial statements, Compugen's cash conversion is highly erratic, with the 2022Q4 period showing an OCF/NI ratio of 7.45, indicating that reported net income significantly understates the actual cash burn required to sustain the company's ongoing clinical research and development activities.

The wide divergence between net income and operating cash flow suggests that accounting-based profitability is a poor proxy for the company's true liquidity position. Investors should monitor this gap closely, as it highlights that the firm's operational reality is defined by cash-intensive R&D rather than the accounting gains recognized from milestone-based revenue.

FCF Volatility Reflects Milestone Dependence

Based on Compugen's reported figures, the free cash flow trajectory is characterized by deep, episodic deficits, with a 2022Q4 FCF margin of -3.1% illustrating the company's reliance on external capital or non-recurring inflows to fund its persistent negative cash flow from operations.

The lack of consistent positive free cash flow suggests that the company remains in a capital-consuming phase of its lifecycle. The absence of sustained FCF generation implies that the firm's valuation is likely driven by the potential for future milestone payments rather than current operational self-sufficiency.

Minimal Capital Intensity Sustains Research

According to recent SEC filings, Compugen maintains a low capital intensity, with CapEx/Revenue ratios reaching 4.7% in 2022Q4, which confirms that the company's primary resource allocation is directed toward human capital and clinical trial costs rather than heavy investment in physical manufacturing or infrastructure.

The low level of capital expenditure appears to be a strategic choice, allowing the firm to preserve its cash runway for R&D. This asset-light model is appropriate for a discovery-stage biotech, though it warrants further investigation into whether this under-investment in infrastructure could limit future commercialization capabilities.

Capital Allocation Prioritizes Survival Over Returns

As indicated by historical financial data, Compugen's capital deployment has been marked by significant share repurchases, such as the $18.4M outflow in 2022Q4, which appears counterintuitive for a clinical-stage company that simultaneously reports negative operating cash flows and relies on milestone-based revenue for survival.

The decision to return capital to shareholders while the core business remains cash-flow negative suggests a management focus on share price support. Investors should monitor whether this deployment strategy compromises the company's ability to fund its long-term clinical pipeline without resorting to dilutive equity financing.

CGEN — Frequently Asked Questions

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

How much cash does Compugen Ltd. (CGEN) generate from operations?

Compugen Ltd. (CGEN) generated $31.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Compugen Ltd.'s free cash flow?

Compugen Ltd. (CGEN) generated $31.3M 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.

What is Compugen Ltd.'s capital expenditure (CapEx)?

Compugen Ltd. (CGEN) spent $0.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.