Liquidity is under significant pressure, with cash and equivalents contracting to $1.9 million in 2026Q2, down from $11.0 million in 2025Q4, while maintaining a consistent quarterly cash burn of approximately $4.4 million.
| Metric | TTM | Sep'25 | Sep'24 | Sep'23 | Sep'22 | Sep'21 | Sep'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 | Sep'05 | Sep'04 | Sep'03 | Sep'02 | Sep'01 | Sep'00 | Sep'99 | Sep'98 | Sep'97 | Sep'96 |
|---|
| Cash from Operations | -16.65M | -17.12B | -18.81M | -22.85M | -18.24M | -18.79M | -15.28M | -16.32M | -13.39M | -13.79M | -23.08M | -23.83M | -22.93M | -13.55M | -12.19M | -22.56M | -12.8M | -6.51M | -7.94M | -4.89M | -8.68M | -3.07M | -4.4M | -2.54M | -4.23M | -8.59M | -8.53M | -6.3M | -5.9M | -5.9M | -5.3M |
| Operating CF Margin % | - | - | - | - | - | - | -2734.41% | -3526.86% | -2809.65% | -19982.46% | -8097.56% | -3625.52% | -8683770.21% | -8489989.54% | -4787.72% | -2358.97% | -8352.39% | -8132.18% | -156797.43% | -8572.62% | -6915.38% | -1137.12% | -1351.18% | -797.6% | -1099.41% | -2282.27% | -2121.59% | -1575% | -5900% | -1475% | -1766.67% |
| Operating CF Growth % | 27.13% | -90908.18% | 17.67% | -25.26% | 2.91% | -22.98% | 6.4% | -21.89% | 2.92% | 40.25% | 3.15% | -3.95% | -69.23% | -11.14% | 45.96% | -76.16% | -96.59% | 17.99% | -62.41% | 43.64% | -182.66% | 30.21% | -73.22% | 40.01% | 50.71% | -0.67% | -35.38% | -6.78% | 0% | -11.32% | -51.43% |
| Net Income | -22.7M | -25.41B | -26.92M | -32.19M | -36.7M | -36.36M | -30.26M | -22.13M | -31.84M | -14.36M | -11.47M | -34.67M | -27.37M | -9.17M | -15.48M | -25.71M | 10.48M | -40.91M | -7.7M | -9.63M | -7.94M | -3.04M | -4.2M | -6.37M | -8.34M | -10.73M | -8.48M | -7.5M | -6.4M | -8.2M | -6.3M |
| Depreciation & Amortization | 3.84M | 3.89B | 3.97M | 3.96M | 3.83M | 2.23M | 2.16M | 633.53K | 650.13K | 632.91K | 150.24K | 206.75K | 231.75K | 364.12K | 533.47K | 531.32K | 516.12K | 417.2K | 464.17K | 1.36M | 275.25K | 190.42K | 312.55K | 2.44M | 2.31M | 209.12K | 220.99K | 300K | 300K | 300K | 300K |
| Stock-Based Compensation | 868.99K | 1.91B | 4.27M | 7.15M | 12.38M | 13.89M | 10.28M | 4.57M | 2.89M | 1.53M | 2.28M | 5.27M | 4.11M | 2.8M | 154.52K | 364.99K | 112.33K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 713.62K | 1.16M | 760.6K | 9.11M | -11.01M | -14.01M | 358.97K | -170.33K | -10.72M | 371.96K | 22.83M | -28.95M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 1.67M | 2.49B | 1.08M | 15.29K | 480.12K | 1.23M | 2.63M | 4.38M | 8.53M | 2.66M | 751.65K | 545.1K | 694.96K | 454.86K | 618.99K | -16.58M | 2.89M | 33.9M | 1.06M | 2.78M | -623.76K | -252.26K | 260.96K | 1.12M | 1.04M | 1.31M | 699.07K | 800K | 600K | 1.9M | -5.5M |
| Working Capital Changes | -332.96K | 1.16M | -1.21M | -1.78M | 2.54M | -483.47K | -1.25M | -4.54M | -2.74M | 6.75M | -779.41K | 4.46M | -432.21K | 2.73M | 1.61M | -3.99M | 2.14M | 77.18K | -1.76M | 598.66K | -388.11K | 32.07K | -771.58K | 272.73K | 762.78K | 632.23K | -970.67K | 100K | -400K | 100K | 6.2M |
| Change in Receivables | 0 | 0 | 0 | 444.78K | 54.92K | 497.08K | -471.1K | -308.25K | -257.35K | -129.31K | 521.54K | -5.39K | -10.31K | 902.53K | 1.57M | -3.08M | 2.41M | -271.73K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 796.25K | 973.66K | -172.61K | -156.73K | -159.43K | -1.19M | -37.69K | -137.13K | 27.28K | 336.12K | 393.2K | 50.18K | -435.39K | 367.86K | 186.7K | -94.95K | -1.08M | -4.3K | -9.52K | 4.99K | -454.65K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -576.78K | -442.71K | -460.58K | 257.85K | 374.89K | 445.98K | -766.07K | -4.08M | -2.51M | 5.42M | -2.39M | 3.98M | -751.97K | 1.32M | -168.46K | -788.25K | 693.8K | 343.21K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -5.16K | -38.11M | -108.09K | -372.26K | 5.49M | -15.18M | -2.69M | -335.84K | -58.14K | -17K | -34.22K | -93.53K | -138.86K | -132.76K | -133.6K | -318.11K | -503.94K | 368.72K | -2.52M | -7.42M | -90.7K | -153.7K | -173.6K | -92.6K | 541.6K | 3.01M | -946.84K | 6.2M | -8.9M | 5.4M | -6.4M |
| Capital Expenditures | -5.16K | -38.11M | -94.88K | -361.89K | -660.63K | -9.04M | -2.69M | -335.84K | -58.14K | -17K | -34.22K | -93.53K | -138.86K | -132.76K | -133.6K | -339.47K | -551.13K | -750.38K | -3.5M | -319.34K | -90.7K | -153.7K | -52.17K | -6.91K | -15.31K | -204.33K | -284.04K | -100K | -100K | -300K | 0 |
| CapEx % of Revenue | - | - | - | - | - | - | 482.38% | 72.57% | 12.2% | 24.63% | 12.01% | 14.23% | 52593.43% | 83192.45% | 52.47% | 35.5% | 359.51% | 936.89% | 69182.63% | 559.83% | 72.3% | 56.94% | 16.03% | 2.17% | 3.98% | 54.31% | 70.66% | 25% | 100% | 75% | - |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | -13.21K | -10.37K | 6.13K | -6.17K | -40 | -158 | -57 | -6 | -3 | -20 | -35 | -31 | -79 | 21.36K | 47.2K | 1.12M | 1.18M | -7.11M | 0 | 0 | -121.43K | -85.7K | -39.44K | 0 | -98.5K | 0 | 200K | -200K | -100K |
| Cash from Financing | 16.63M | 23.37B | 19.51M | 4.69M | -638.43K | 54.52M | 25.04M | 14.79M | 21.39M | 13.26M | 20.31M | 21.14M | 31.54M | 9.78M | 12M | 565.87K | 6.31M | 39M | 183.15K | 15.23M | 14.89M | 917.06K | 7.08M | 2.31M | 3.99M | 446.38K | 13.64M | 100K | 14.1M | 500K | 11.4M |
| Debt Issued (Net) | -2.14M | -2.01M | -1.77M | -1.56M | -600.04K | 534.15K | -800.24K | -5.12K | -6.31K | 2.74M | -1.11M | -8.45K | -8.14K | -6.86K | -4.95M | 0 | 0 | 149.81K | -845K | -407.5K | 12.98M | 367.27K | -531.32K | 1.8M | 3.81M | 0 | 0 | 0 | 0 | 0 | 500K |
| Equity Issued (Net) | 19.23M | 25.16M | 23.66M | 6.55M | 0 | 47.58M | 13.99M | 0 | 11.79M | 10.52M | 21.42M | 21.15M | 28.43M | 9.79M | 14.29M | -113.72K | 0 | 32.24M | 1.05M | 15.64M | 1.93M | 549.78K | 8.2M | 771.58K | 172.71K | 590.35K | 13.64M | 100K | 14.1M | 600K | 10.9M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | -100K |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.05M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -461.45K | 23.35B | -2.37M | -297.62K | -38.38K | 6.41M | 11.84M | 14.8M | 9.6M | 0 | 0 | 0 | 3.12M | 0 | 2.66M | 679.59K | 6.31M | 6.61M | -23.8K | -10.17K | -15K | 0 | -591.61K | -265.02K | 0 | -143.97K | 0 | 0 | 0 | 0 | 100K |
| Net Change in Cash | -33.57K | 6.22B | 592.44K | -18.53M | -13.39M | 20.55M | 7.06M | -1.87M | 7.94M | -548.56K | -2.81M | -2.79M | 8.47M | -3.9M | -319.55K | -22.31M | -7M | 32.86M | -10.28M | 2.91M | 6.12M | -2.31M | 2.51M | -325.97K | 295.29K | -5.13M | 4.16M | -100K | -700K | 0 | -300K |
| Free Cash Flow | -16.66M | -17.16B | -18.91M | -23.22M | -18.9M | -27.83M | -17.97M | -16.66M | -13.45M | -13.81M | -23.12M | -23.93M | -23.07M | -13.68M | -12.32M | -22.89M | -13.36M | -7.26M | -11.45M | -5.21M | -8.77M | -3.22M | -4.45M | -2.55M | -4.25M | -8.79M | -8.81M | -6.4M | -6M | -6.2M | -5.3M |
| FCF Margin % | - | - | - | - | - | - | -3216.79% | -3599.43% | -2821.85% | -20007.09% | -8109.56% | -3639.75% | -8736363.64% | -8573181.98% | -4840.19% | -2394.48% | -8711.9% | -9069.07% | -225980.06% | -9132.44% | -6987.68% | -1194.06% | -1367.21% | -799.77% | -1103.38% | -2336.58% | -2192.24% | -1600% | -6000% | -1550% | -1766.67% |
| FCF Growth % | 7.17% | -90653.05% | 18.58% | -22.85% | 32.07% | -54.84% | -7.89% | -23.86% | 2.62% | 40.26% | 3.39% | -3.73% | -68.6% | -11.02% | 46.17% | -71.43% | -83.86% | 36.54% | -119.72% | 40.58% | -171.99% | 27.57% | -74.8% | 40.06% | 51.68% | 0.25% | -37.7% | -6.67% | 3.23% | -16.98% | -43.24% |
| FCF per Share | -2.05 | -4230.51 | -9.51 | -15.66 | -13.14 | -20.51 | -14.67 | -14.66 | -711.75 | -1574.81 | -125.52 | -182.40 | -250.87 | -259.29 | -367.02 | -823.61 | -495.62 | -407.97 | -733.34 | -401.51 | -700.70 | -328.52 | -484.23 | -373.44 | -1108.16 | -3021.00 | -3432.09 | -3313.98 | -3954.61 | -4946.86 | -7204.75 |
| FCF Conversion (FCF/Net Income) | 0.73x | 673.71x | 0.70x | 0.71x | 0.48x | 0.48x | 0.47x | 0.66x | 0.42x | 0.96x | 2.01x | 0.69x | 0.84x | 1.48x | 0.79x | 0.88x | -1.22x | 0.16x | 1.03x | 0.51x | 1.09x | 1.01x | 1.05x | 0.40x | 0.51x | 0.80x | 1.01x | 0.84x | 0.92x | 0.72x | 0.84x |
| Interest Paid | 188.09K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Binary regulatory approval failure
As reported in financial statements, CVM consistently records net losses that exceed operating cash outflows, with the OCF/NI ratio fluctuating between 0.59 and 0.79 over the last ten quarters, highlighting a structural reliance on external financing to bridge the gap between accounting losses and actual cash burn.
The persistent gap between net income and operating cash flow suggests that non-cash expenses, such as stock-based compensation and depreciation, are significant components of the company's reported losses. Investors should monitor this relationship closely, as the inability to generate positive operating cash flow necessitates ongoing dilution to sustain the current clinical development trajectory.
Based on the company's reported figures, free cash flow remains consistently negative, with quarterly outflows averaging approximately $4.4 million, underscoring the firm's status as a pre-revenue entity that lacks the internal cash generation required to fund its extensive research and development obligations independently.
The absence of a positive free cash flow trend indicates that the company is entirely dependent on capital markets to maintain its operations. This trajectory implies that any delay in regulatory milestones or clinical data validation will likely exacerbate the existing cash burn, further increasing the probability of dilutive equity offerings.
According to recent SEC filings, CVM maintains negligible capital expenditure levels, with most quarters showing near-zero investment, which suggests that the primary manufacturing infrastructure is already in place and the company is currently prioritizing operational survival over further expansion of its physical production capabilities.
The low capital intensity reflects a strategic focus on preserving cash for clinical trial management rather than asset acquisition. However, this lack of investment may also indicate that the company is not currently scaling its manufacturing capacity, which could pose a bottleneck if regulatory approval for Multikine is eventually granted.
As evidenced by the provided data, the company's cash flow statement is heavily influenced by non-cash stock-based compensation, which has reached as high as $1.8 million in a single quarter, masking the true economic cost of operations and the extent of shareholder dilution required to fund the business.
The reliance on equity-based compensation as a substitute for cash payments suggests a management effort to conserve limited liquidity, though this practice effectively shifts the burden of funding onto existing shareholders. Analysts should interpret these adjustments as a critical indicator of the company's ongoing need to manage its cash runway through non-traditional means.
Quick answers to the most common questions about buying CVM stock.
CEL-SCI Corporation (CVM) generated $-17119.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
CEL-SCI Corporation (CVM) reported negative free cash flow of $17.16B in 2025, indicating capital requirements exceeded cash from operations.
CEL-SCI Corporation (CVM) spent $38.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.