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
DNLIDenali Therapeutics Inc.
$25.57$4.1B
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
HomeStocksDNLICash Flow

Denali Therapeutics Inc. (DNLI) Cash Flow Statement

11Y historyFree accessUpdated daily

Free cash flow remains deeply negative, with quarterly outflows reaching as high as $136.5 million in 2025Q1, highlighting the extreme capital intensity of the current research pipeline.

DNLI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15
Cash from Operations-412.34M-412.6M-347.69M-357.99M-244.72M-211.39M416.15M-151.58M50.12M-76.64M-72.36M-15.05M
Operating CF Margin %----108.31%-225.62%-434.41%123.98%-568.17%38.8%---
Operating CF Growth %-81.48%-18.67%2.88%-46.29%-15.77%-150.8%374.55%-402.45%165.4%-5.91%-380.73%-
Net Income-508.02M-512.54M-422.77M-145.22M-325.99M-290.58M71.14M-197.61M-36.24M-88.19M-86.65M-16.79M
Depreciation & Amortization13.54M14.81M8.99M16.73M10.38M8.59M8.53M7.99M7.42M3.08M1.47M121K
Stock-Based Compensation47.04M99.63M102.88M108.1M99.85M85.25M50.35M38.38M18.79M4.41M2.95M479K
Deferred Taxes00000055K000307K0
Other Non-Cash Items40.52M-14.65M-53.73M-47.67M-4.92M5.76M-2.32M-3.25M-2.74M754K5.28M710K
Working Capital Changes-5.41M149K16.94M-289.93M-24.03M-20.41M288.4M2.92M62.89M3.31M4.29M426K
Change in Receivables000000000000
Change in Inventory000000000000
Change in Payables-1.01M-7.52M1.44M2.43M2.27M3.71M-1.62M1.03M-526K207K161K1.68M
Cash from Investing330.99M255.28M-88.76M249.31M-141.39M-21.63M-623.21M147.71M-287.42M-41.17M-219M-3.06M
Capital Expenditures-6.89M-9.5M-15.91M-12.94M-17.83M-8.5M-3.1M-17.92M-3.39M-2.88M-6.13M-3.06M
CapEx % of Revenue---3.91%16.44%17.47%0.92%67.17%2.63%---
Acquisitions0000123.55M0620.11M00000
Investments------------
Other Investing0000-123.55M0-620.11M0-284.03M-38.29M-212.87M0
Cash from Financing412.02M189.22M484.3M17.82M310.67M19.35M634.75M6.19M97.02M296.32M300.48M48.85M
Debt Issued (Net)-3.83M-8.17M-32.34M000000005M
Equity Issued (Net)215.85M197.38M499.25M17.82M296.21M0614.09M094.41M295.59M300.37M43.34M
Dividends Paid000000000000
Share Repurchases000000000000
Other Financing200M017.39M014.46M19.35M20.66M6.19M2.61M733K111K510K
Net Change in Cash330.68M31.9M47.85M-90.94M-75.43M-213.67M427.69M2.33M-140.29M178.52M9.11M30.74M
Free Cash Flow-419.23M-422.1M-363.61M-370.93M-262.55M-219.89M413.06M-169.5M46.72M-79.51M-78.49M-18.11M
FCF Margin %----112.22%-242.06%-451.88%123.06%-635.34%36.17%---
FCF Growth %-9.06%-16.09%1.97%-41.28%-19.4%-153.23%343.7%-462.77%158.76%-1.3%-333.33%-
FCF per Share-2.25-2.41-2.21-2.70-2.09-1.813.67-1.770.50-5.31-12.22-6.03
FCF Conversion (FCF/Net Income)0.83x0.81x0.82x2.47x0.75x0.73x5.85x0.77x-1.38x0.87x0.84x0.90x
Interest Paid000000000000
Taxes Paid000047K210K000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Clinical milestone funding dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Burn

As reported in financial statements, the OCF/NI ratio frequently fluctuates near parity, with the company recording an OCF/NI of 1.02 in 2026Q1, which suggests that operating cash outflows are tracking closely with net losses rather than reflecting any underlying operational self-sufficiency or earnings quality.

The tight correlation between net losses and operating cash outflows indicates that the company lacks the non-cash revenue or margin buffers typical of mature entities. Investors should monitor this relationship, as the absence of a meaningful divergence suggests that every dollar of accounting loss translates directly into a depletion of the company's cash reserves.

Persistent Free Cash Flow Deficits

Based on Denali's reported figures, the company has sustained a consistent negative free cash flow trajectory, with quarterly outflows reaching as high as $136.5 million in 2025Q1, highlighting the extreme capital intensity required to maintain its current clinical-stage research and development pipeline without commercial revenue.

The lack of positive free cash flow is a structural reality of the current business model, which relies entirely on external funding to bridge the gap between R&D spending and potential future milestones. This trajectory implies that the company remains entirely dependent on capital markets or partner-funded injections to sustain its ongoing operations.

Volatile Working Capital Management Trends

According to recent SEC filings, working capital changes have been highly erratic, swinging from a $30.4 million inflow in 2024Q3 to a $27.5 million outflow in 2026Q1, which reflects the lumpy nature of milestone-based revenue recognition and the timing of clinical trial-related vendor payments.

These fluctuations suggest that the company's cash position is highly sensitive to the timing of partnership receipts and the settlement of large-scale clinical research obligations. The inability to stabilize these working capital swings may indicate a lack of predictable cash management, forcing the company to maintain higher liquidity buffers than would otherwise be necessary.

SBC Masks True Operational Costs

As indicated by the provided data, stock-based compensation consistently exceeds $25 million per quarter, effectively masking the true cash cost of talent retention and suggesting that the company's reported operating cash flow would be significantly more negative if these non-cash expenses were settled in actual currency.

While SBC is a standard tool for biotech talent retention, its magnitude relative to the total cash burn warrants further investigation by investors. This practice effectively dilutes existing shareholders to fund the operational burn, which may obscure the true economic cost of the company's research-heavy business model.

DNLI — Frequently Asked Questions

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

How much cash does Denali Therapeutics Inc. (DNLI) generate from operations?

Denali Therapeutics Inc. (DNLI) generated $-412.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Denali Therapeutics Inc.'s free cash flow?

Denali Therapeutics Inc. (DNLI) reported negative free cash flow of $422.1M in 2025, indicating capital requirements exceeded cash from operations.

What is Denali Therapeutics Inc.'s capital expenditure (CapEx)?

Denali Therapeutics Inc. (DNLI) spent $9.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.