The firm's free cash flow remains deeply negative, with quarterly outflows reaching $10.3 million in 2026Q1, highlighting the pressure of clinical trial service fees on liquidity.
| Cash from Operations | -32.71M | -29.03M | -29.99M | -20.75M | -14.4M | -11.58M | -403.78K | -5.17M | -8.32M | -5.3M |
| Operating CF Margin % | - | - | - | - | - | - | - | - | - | - |
| Operating CF Growth % | -84.37% | 3.22% | -44.56% | -44.14% | -24.36% | -2766.8% | 92.19% | 37.85% | -57.05% | - |
| Net Income | -47.46M | -39.22M | -25.74M | -28.97M | -18.99M | -18.18M | -4M | -7.18M | -14.83M | -5M |
| Depreciation & Amortization | 281.19K | 241.68K | 171.72K | 155.53K | 147.89K | 88.17K | 116.81K | 201.94K | 125.83K | 85.38K |
| Stock-Based Compensation | 1.56M | 0 | 3.22M | 1.41M | 1.43M | 0 | 228.68K | 544.95K | 2.92M | 162.82K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291.05K | 0 |
| Other Non-Cash Items | 7.22M | 10.68M | -880.5K | 1.3M | 1.5M | 6.68M | 2.52M | 1.09M | 2.08M | 51.17K |
| Working Capital Changes | 2.75M | -725.6K | -6.76M | 5.35M | 1.51M | -167.16K | 730.59K | 167.54K | 1.1M | -599.39K |
| Change in Receivables | -408.01K | -438.64K | -101.39K | -103.71K | 230.48K | 150.92K | 727.69K | 135.27K | -208.58K | -340.22K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 3.31M | 2.4M | -714.88K | 577.91K | 1.32M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -79.37M | -598.77K | -75.16K | -73.38K | 9.83M | -11.42M | 24.62K | -1.9M | -141.86K | -314.69K |
| Capital Expenditures | -745.32K | -598.77K | -104.23K | -73.38K | -235.55K | -341.28K | 0 | -9.48K | -141.86K | -314.69K |
| CapEx % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 29.07K | 0 | 242 | -3.97M | 24.62K | -1.89M | 0 | 0 |
| Cash from Financing | 143.24M | 77.33M | 45.78M | 21.08M | 10.8M | 39.46M | -626.64K | 7.4M | 5.3M | 9.47M |
| Debt Issued (Net) | 0 | 0 | -9.14M | -79.44K | -142.27K | 9.62M | -1.1M | 4.38M | 2.67M | 463.06K |
| Equity Issued (Net) | 143M | 77.33M | 54.56M | 15.89M | 10.64M | 29.91M | 0 | 0 | 0 | 9M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 246.56K | 0 | 363.06K | 5.27M | 306.77K | -69.33K | 474.05K | 3.02M | 2.62M | 0 |
| Net Change in Cash | 31.33M | 47.3M | 13.76M | 1.08M | 5.73M | 16.4M | -1.01M | 332.6K | -3.17M | 3.85M |
| Free Cash Flow | -33.45M | -29.63M | -30.1M | -20.82M | -14.63M | -11.92M | -403.78K | -5.18M | -8.46M | -5.61M |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - |
| FCF Growth % | -11.04% | 1.57% | -44.55% | -42.32% | -22.77% | -2851.32% | 92.21% | 38.78% | -50.77% | - |
| FCF per Share | -0.59 | -0.74 | -0.89 | -0.86 | -0.76 | -0.84 | -0.03 | -0.40 | -0.66 | -0.44 |
| FCF Conversion (FCF/Net Income) | 0.70x | 0.54x | 0.82x | 0.74x | 0.78x | 0.64x | 0.10x | 0.70x | 0.63x | 1.21x |
| Interest Paid | 0 | 0 | 393.74K | 0 | 0 | 0 | 116.06K | 436.44K | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Clinical trial funding shortfall
According to quarterly financial data, Eupraxia's operating cash flow consistently trails net losses, with the OCF/NI ratio fluctuating between 0.55 and 1.26, highlighting that non-cash adjustments and working capital volatility significantly obscure the true underlying cash burn rate required to sustain clinical development activities.
The persistent gap between net income and operating cash flow suggests that accounting adjustments, such as stock-based compensation, are masking the actual cash requirements of the business. Investors should monitor this divergence, as it indicates that the company's reported losses may not fully capture the intensity of its cash-based operational expenditures.
As reported in financial statements, the company's free cash flow trajectory remains deeply negative, with quarterly outflows reaching $10.3 million in 2026Q1, reflecting the escalating costs associated with advancing the EP-104IAR program through the final and most capital-intensive stages of clinical trial validation.
The consistent negative free cash flow confirms that the firm is in a pure capital-consumption phase with no offsetting revenue streams. This trajectory warrants investigation, as the current rate of cash depletion appears to be accelerating in alignment with the expansion of clinical trial sites and patient recruitment efforts.
Based on Eupraxia's reported figures, capital expenditures remain negligible, peaking at only $322.4K in 2026Q1, which suggests that the company's primary financial burden is driven by R&D and clinical trial service fees rather than investment in physical manufacturing infrastructure or heavy equipment assets.
The low capital intensity implies that the company is currently avoiding the burden of building out internal manufacturing capabilities, likely relying on third-party CROs. While this preserves cash in the short term, it may indicate a lack of control over long-term production costs should the DiffuSphere technology reach commercial scale.
As indicated by recent filings, working capital changes have been highly erratic, swinging from a $2.8 million inflow in 2026Q1 to a $4.7 million outflow in 2024Q3, which complicates the predictability of the company's short-term cash position and overall liquidity management during this pre-revenue phase.
These fluctuations appear to be driven by the timing of payments to clinical research organizations and the settlement of accrued liabilities. Investors should monitor these swings, as they may indicate inconsistent management of vendor payables or the irregular timing of milestone-based service contracts.
Based on historical financial data, the cash flow statement is frequently distorted by non-cash items like stock-based compensation, which reached $1.5 million in 2025Q2, potentially masking the true economic cost of talent retention and the actual cash-based burn rate required to maintain the current clinical pipeline.
The reliance on equity-based incentives to manage cash burn suggests that the company is attempting to preserve its limited cash reserves at the expense of shareholder dilution. This practice warrants further investigation to determine if the current compensation structure is sustainable without further dilutive financing rounds.
Quick answers to the most common questions about buying EPRX stock.
Eupraxia Pharmaceuticals Inc. (EPRX) generated $-29.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Eupraxia Pharmaceuticals Inc. (EPRX) reported negative free cash flow of $29.6M in 2025, indicating capital requirements exceeded cash from operations.
Eupraxia Pharmaceuticals Inc. (EPRX) spent $0.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.