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
EPRXEupraxia Pharmaceuticals Inc.
$6.60$221M
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
HomeStocksEPRXCash Flow

Eupraxia Pharmaceuticals Inc. (EPRX) Cash Flow Statement

9Y historyFree accessUpdated daily

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.

EPRX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17
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 & Amortization281.19K241.68K171.72K155.53K147.89K88.17K116.81K201.94K125.83K85.38K
Stock-Based Compensation1.56M03.22M1.41M1.43M0228.68K544.95K2.92M162.82K
Deferred Taxes00000000291.05K0
Other Non-Cash Items7.22M10.68M-880.5K1.3M1.5M6.68M2.52M1.09M2.08M51.17K
Working Capital Changes2.75M-725.6K-6.76M5.35M1.51M-167.16K730.59K167.54K1.1M-599.39K
Change in Receivables-408.01K-438.64K-101.39K-103.71K230.48K150.92K727.69K135.27K-208.58K-340.22K
Change in Inventory0000000000
Change in Payables3.31M2.4M-714.88K577.91K1.32M00000
Cash from Investing-79.37M-598.77K-75.16K-73.38K9.83M-11.42M24.62K-1.9M-141.86K-314.69K
Capital Expenditures-745.32K-598.77K-104.23K-73.38K-235.55K-341.28K0-9.48K-141.86K-314.69K
CapEx % of Revenue----------
Acquisitions0000000000
Investments----------
Other Investing0029.07K0242-3.97M24.62K-1.89M00
Cash from Financing143.24M77.33M45.78M21.08M10.8M39.46M-626.64K7.4M5.3M9.47M
Debt Issued (Net)00-9.14M-79.44K-142.27K9.62M-1.1M4.38M2.67M463.06K
Equity Issued (Net)143M77.33M54.56M15.89M10.64M29.91M0009M
Dividends Paid0000000000
Share Repurchases0000000000
Other Financing246.56K0363.06K5.27M306.77K-69.33K474.05K3.02M2.62M0
Net Change in Cash31.33M47.3M13.76M1.08M5.73M16.4M-1.01M332.6K-3.17M3.85M
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)0.70x0.54x0.82x0.74x0.78x0.64x0.10x0.70x0.63x1.21x
Interest Paid00393.74K000116.06K436.44K00
Taxes Paid0000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Clinical trial funding shortfall

Operating Cash Flow Deficit Persists

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.

Accelerating Cash Burn Amid Development

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.

Minimal Capital Expenditure Requirements Observed

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.

Working Capital Volatility Impacts Liquidity

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.

Non-Cash Items Obscure Operational Reality

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.

EPRX — Frequently Asked Questions

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

How much cash does Eupraxia Pharmaceuticals Inc. (EPRX) generate from operations?

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.

What is Eupraxia Pharmaceuticals Inc.'s free cash flow?

Eupraxia Pharmaceuticals Inc. (EPRX) reported negative free cash flow of $29.6M in 2025, indicating capital requirements exceeded cash from operations.

What is Eupraxia Pharmaceuticals Inc.'s capital expenditure (CapEx)?

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.