Operational sustainability is severely compromised, highlighted by a $1.4 million free cash flow burn in 2026Q1 and an OCF/NI ratio of 2.90.
| 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 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 |
|---|
| Cash from Operations | -6.25M | -7.52M | -6.12M | 54.63M | -4.18M | -4.39M | -982K | -4.66M | -6.62M | -9.27M | 7.83M | 7.59M | 6.71M | -9.95M | 43.92M | 5.8M | 4.39M | -136K | -1.92M | 3.52M | 6.78M | 2.16M | -370K | 1.08M | 2.54M | 105.09K | 3.72M | 2.92M | 4.08M | 2.07M | 798.53K |
| Operating CF Margin % | - | - | -53.72% | 292.07% | -16.58% | -15.17% | -3.38% | -18.59% | -23.52% | -22.18% | 16.11% | 13.14% | 11.59% | -20.07% | 94.63% | 12.59% | 10.62% | - | -5.38% | 8.87% | 17.02% | 5.75% | -1.17% | 3.2% | 4.42% | 0.19% | 9.32% | 9.46% | 17.74% | 11.96% | 5.97% |
| Operating CF Growth % | 33.7% | -22.99% | -111.2% | 1407.2% | 4.89% | -347.45% | 78.91% | 29.68% | 28.58% | -218.34% | 3.16% | 13.17% | 167.42% | -122.66% | 657.44% | 32.22% | 3325% | 92.92% | -154.5% | -48.04% | 213.78% | 684.32% | -134.13% | -57.37% | 2319.76% | -97.17% | 27.27% | -28.4% | 97.48% | 158.71% | 50.87% |
| Net Income | -23.74M | -26.08M | -8.98M | -560K | 20.56M | -7.69M | 505K | -8.41M | -16.69M | -14.17M | 2.44M | 6.78M | 5.6M | 5.18M | 26.65M | 6.93M | 2.37M | 848K | 2.23M | 5.64M | 4.79M | 166K | 2.15M | -11.3M | -36.17M | 7.41M | 5.53M | 4.73M | 2.54M | 1.4M | -372.9K |
| Depreciation & Amortization | 226K | 256K | 900K | 1.34M | 3.57M | 3.48M | 2.88M | 2.48M | 1.59M | 1.53M | 1.87M | 2.06M | 1.97M | 1.42M | 1.92M | 1.22M | 1.2M | 936K | 720K | 767K | 870K | 1.56M | 2.37M | 1.95M | 3.47M | 1.17M | 1.04M | 759.81K | 660.83K | 678.5K | 673.68K |
| Stock-Based Compensation | 56K | 79K | 98K | 109K | 113K | 136K | 63K | 217K | 473K | 678K | 685K | 879K | 401K | 296K | 241K | 187K | 263K | 0 | 631K | 714K | 806K | 0 | 221K | 221K | -38K | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.42M | 111K | -306K | 262K | -4.47M | -817K | 0 | 3.08M | 3.08M | 38K | -263.88K | -81.4K | -33K | 142K | -40K | 0 |
| Other Non-Cash Items | 15M | 18.2M | 950K | -2.1M | -32.51M | 1.85M | -4.46M | 118K | 6.82M | 14.63M | 358K | -38K | -83K | -12.89M | 15.36M | -911K | -1K | -966K | 2.05M | 4.8M | 1.47M | 1.59M | -2.21M | 5.7M | 28.45M | 1.75M | 957.62K | 1.3M | 21.71K | 39.6K | -13.23M |
| Working Capital Changes | -1.02M | 24K | 919K | 55.84M | 4.1M | -2.17M | 33K | 942K | 1.18M | -11.94M | 2.47M | -2.08M | -1.18M | -3.95M | 491K | -3.04M | 438K | -648K | -7.81M | -3.93M | -333K | -1.15M | -5.98M | 1.43M | 6.8M | -9.96M | -3.73M | -3.83M | 710.6K | -16.68K | 13.72M |
| Change in Receivables | -274K | 0 | 4.99M | 324K | 1.39M | 203K | 192K | 1.51M | 835K | -526K | 1.08M | 1.2M | -251K | -1.06M | 44K | 1.08M | -3.48M | -1.5M | 1.25M | 322K | -261K | 0 | -6.14M | -6.39M | 268K | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -1.08M | 39K | -3.46M | -2.38M | 1.81M | 603K | 1.16M | 3.56M | 155K | -10.76M | 1.87M | -2.25M | -2.61M | -998K | 447K | -3.07M | 1.35M | 4.34M | -9.8M | -672K | -1.31M | -1.9M | 15K | -491K | 1.52M | -930.18K | -354K | -626.16K | 296.15K | -486.22K | 561K |
| Change in Payables | -236K | -46K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 634K | 351K | -2.55M | 2.4M | 875K | -811K | 0 | 399K | 520K | -1.13M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 2.93M | 2.91M | 4.19M | -4.88M | 2.08M | -8.51M | -5.54M | -5.13M | 3.15M | 10.19M | -922K | -648K | -14.42M | -26.54M | -5.21M | -1.36M | -449K | -172K | 15.03M | 700K | 748K | -2.81M | -1M | -1.48M | 1.12M | -17.04M | -3.12M | -1.64M | -436.83K | -224.3K | -871.49K |
| Capital Expenditures | 17K | 0 | -196K | -375K | -51K | -221K | -284K | -205K | -336K | -638K | -730K | -359K | -642K | -1.04M | -574K | -380K | -799K | -745K | -1.07M | -835K | -909K | -224K | -1.14M | -1.75M | -1.9M | -2.75M | -1.36M | -1.68M | -466.45K | -313.05K | -623.95K |
| CapEx % of Revenue | 0.89% | - | 1.72% | 2% | 0.2% | 0.76% | 0.98% | 0.82% | 1.19% | 1.53% | 1.5% | 0.62% | 1.11% | 2.1% | 1.24% | 0.82% | 1.94% | - | 3.01% | 2.1% | 2.28% | 0.6% | 3.59% | 5.17% | 3.3% | 5.04% | 3.4% | 5.46% | 2.03% | 1.81% | 4.67% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.07M | 0 | 0 | -980K | 350K | 24K | 0 | 0 | 0 | 0 | 0 | 5K | -7.44M | -14.42M | -1.76M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 2.91M | 2.91M | 4.38M | -4.51M | 2.14M | -8.29M | -5.26M | -4.92M | 3.49M | 10.82M | -192K | -289K | -706K | -25.5M | -4.63M | 0 | 0 | 0 | -4K | 16K | 976K | 2.16M | 14.18M | 121K | -36K | 0 | -9.34K | 0 | 29.63K | 88.75K | -247.54K |
| Cash from Financing | 721K | 3.97M | -14.47M | -32.89M | 2.05M | 10.21M | 6.28M | 2.68M | 9.19M | -7.51M | -8.19M | -913K | -2.02M | -1.82M | 108K | 813K | -2M | 1K | -6.63M | -3.68M | -5.99M | 0 | -940K | -1.52M | 465K | 24.33M | -104.14K | 169.68K | -435.93K | -1.19M | -76.81K |
| Debt Issued (Net) | 0 | 3M | 0 | -3.92M | 47K | -1.1M | 1.5M | 2.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2M | 0 | 0 | 0 | 0 | 0 | -940K | -684K | 800K | -480.82K | -252.84K | -215.85K | -1.01M | -723K | -77.55K |
| Equity Issued (Net) | 721K | 966K | 0 | 0 | 0 | 0 | 0 | 0 | -147K | -5.12M | -6.09M | 0 | -2.6M | 0 | 0 | 747K | 0 | 1K | -6.63M | -3.75M | -6M | 0 | 0 | -63K | -335K | 23.85M | -176.29K | 30.27K | 3.91K | 3.37K | 736 |
| Dividends Paid | 0 | 0 | -14.5M | -28.98M | 0 | 0 | 0 | 0 | -583K | -2.24M | -1.82M | -1.42M | -914K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -1.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -147K | -5.12M | -6.09M | 0 | -2.6M | -2.42M | -384K | 0 | 0 | 0 | -6.77M | -4.36M | -6.05M | 0 | -63K | -63K | -430K | -52.96K | -191.38K | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 23K | 7K | 2M | 11.3M | 4.78M | 23K | 9.92M | -157K | -289K | 504K | 1.49M | 593K | 108K | 66K | 0 | 0 | 0 | 70K | 9K | 0 | 0 | -770K | 0 | 967.55K | 324.99K | 355.25K | 566.97K | -470.6K | 0 |
| Net Change in Cash | 92K | -678K | -16.42M | 16.85M | -87K | -2.73M | -261K | -7.15M | 5.64M | -6.53M | -1.31M | 5.97M | 7.44M | 17.19M | 55.51M | 5.25M | 1.94M | 6.17M | 6.47M | 545K | 1.54M | -652K | -2.31M | -1.92M | 4.38M | 7.4M | 1.48M | 1.45M | 3.21M | 651.33K | -149.77K |
| Free Cash Flow | -6.23M | -7.52M | -6.31M | 54.25M | -4.23M | -4.62M | -1.27M | -4.86M | -6.96M | -9.91M | 7.1M | 7.24M | 6.07M | -10.99M | 43.35M | 5.42M | 3.59M | -881K | -3M | 2.69M | 5.88M | 1.94M | -1.51M | -669K | 640K | -2.64M | 2.36M | 1.24M | 3.61M | 1.75M | 174.58K |
| FCF Margin % | -325.1% | - | -55.44% | 290.06% | -16.78% | -15.93% | -4.36% | -19.41% | -24.71% | -23.7% | 14.61% | 12.52% | 10.48% | -22.16% | 93.39% | 11.76% | 8.69% | - | -8.39% | 6.77% | 14.74% | 5.15% | -4.76% | -1.97% | 1.11% | -4.85% | 5.92% | 4.01% | 15.72% | 10.15% | 1.31% |
| FCF Growth % | 23.4% | -19.17% | -111.63% | 1382.58% | 8.34% | -264.53% | 73.96% | 30.13% | 29.79% | -239.48% | -1.81% | 19.23% | 155.2% | -125.36% | 699.96% | 51.07% | 507.15% | 70.58% | -211.34% | -54.21% | 203.15% | 228.69% | -125.11% | -204.53% | 124.21% | -211.93% | 90.9% | -65.76% | 106.13% | 904.01% | -50.48% |
| FCF per Share | -2.26 | -4.26 | -0.26 | 2.26 | -0.17 | -0.23 | -0.07 | -0.29 | -0.78 | -1.16 | 0.75 | 0.75 | 0.63 | -1.16 | 4.70 | 0.58 | 0.40 | -0.10 | -0.32 | 0.25 | 0.51 | 0.16 | -0.12 | -0.06 | 0.06 | -0.28 | 0.25 | 0.14 | 0.43 | 0.22 | 0.02 |
| FCF Conversion (FCF/Net Income) | 0.26x | 0.29x | 0.68x | -97.55x | -0.20x | 0.57x | -1.94x | 0.55x | 0.40x | 0.65x | 3.21x | 1.12x | 1.20x | -1.92x | 1.65x | 0.84x | 1.85x | - | -0.86x | 0.62x | 1.30x | 1.03x | -0.02x | -0.11x | -0.07x | 0.01x | 1.03x | 0.66x | 1.60x | 1.47x | -2.14x |
| Interest Paid | 28K | 28K | 0 | 343K | 226K | 296K | 0 | 0 | 0 | 0 | 0 | 0 | 3K | 0 | 0 | 0 | 51K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 103K | 103K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.71M | 3K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Imminent Liquidity Exhaustion
As reported in recent financial statements, ClearOne's operating cash flow has consistently failed to track with net income, with the OCF/NI ratio reaching 2.90 in 2026Q1, suggesting that accounting losses are being compounded by significant cash outflows rather than mitigated by non-cash accrual adjustments.
The persistent divergence between net income and operating cash flow indicates that the company is not merely struggling with profitability but is actively consuming cash to sustain its operations. This disconnect suggests that the underlying business model is unable to generate the internal liquidity required to cover its operating expenses, leaving the firm reliant on dwindling cash reserves.
Based on the provided cash flow data, ClearOne has experienced a sustained period of negative free cash flow, with the most recent quarterly figures showing a cash burn of $1.4 million, confirming that the company is currently unable to self-fund its operations through core business activities.
The trajectory of free cash flow has remained firmly in negative territory, reflecting a structural inability to align cash inflows with the company's fixed cost base. Investors should monitor the rapid depletion of cash, as the current burn rate appears unsustainable given the nominal $220,000 cash balance reported.
According to quarterly cash flow filings, working capital changes have been highly erratic, swinging from a $4.2 million outflow in 2025Q3 to a $366,000 outflow in 2026Q1, which suggests that the company is struggling to manage its short-term liquidity and operational cycle effectively.
The volatility in working capital movements indicates a lack of control over receivables and payables, which is typical of a business facing severe operational distress. This instability in cash conversion cycles further complicates the company's ability to stabilize its liquidity position in the face of declining revenue.
As indicated by historical cash flow statements, ClearOne previously prioritized significant capital returns, including $29 million in dividends in 2023Q4, yet the current data shows a complete cessation of such activities as the company faces an acute liquidity crisis and dwindling cash reserves.
The shift from aggressive capital returns to a state of cash preservation highlights the rapid deterioration of the company's financial health. The absence of recent share repurchases or dividends suggests that management has been forced to pivot entirely toward survival, though the current cash position leaves little room for error.
Quick answers to the most common questions about buying CLRO stock.
ClearOne, Inc. (CLRO) generated $-7.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
ClearOne, Inc. (CLRO) reported negative free cash flow of $7.5M in 2025, indicating capital requirements exceeded cash from operations.
ClearOne, Inc. (CLRO) 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.