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
EQ
← 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
EQEquillium, Inc.
$3.05$294M
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
HomeStocksEQCash Flow

Equillium, Inc. (EQ) Cash Flow Statement

9Y historyFree accessUpdated daily

Liquidity is under pressure as cash reserves declined from $61.3 million in 2026Q1 to $30.3 million by 2025Q4, reflecting a structural reliance on external funding to cover negative free cash flow.

EQ Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17
Cash from Operations-18.88M-22.75M-19.03M-21.78M-8.73M-32.08M-24.62M-22.95M-7.53M-662.2K
Operating CF Margin %---46.3%-60.37%-55.42%-----
Operating CF Growth %-470.47%-19.55%12.66%-149.43%72.78%-30.28%-7.3%-204.92%-1036.55%-
Net Income-19.05M-22.4M-8.07M-13.34M-62.43M-39.05M-29.81M-25.6M-13.25M-2.26M
Depreciation & Amortization107K116K137K126K118K72K45K23K6.1K122
Stock-Based Compensation1.7M2.32M3.75M4M4.84M4.41M3.82M2.25M441.91K0
Deferred Taxes00000554K-269K000
Other Non-Cash Items531K-469K-15.69M-10.03M48.72M237K341K-337K4.98M1.17M
Working Capital Changes-2.16M-2.32M842K-2.55M19K1.7M1.25M713K301K434.63K
Change in Receivables003.73M-897K-2.84M00000
Change in Inventory0000000000
Change in Payables-1.88M-1.94M-2M723K2.51M-1.58M894K775K842.72K0
Cash from Investing-35K4.46M13.81M-4.76M18.68M27.41M-18.59M-2.17M-37.43M-2.2K
Capital Expenditures-47K-48K-85K-50K-279K-57K-202K-74K-34.86K-2.2K
CapEx % of Revenue--0.21%0.14%1.77%-----
Acquisitions12K12K00700K00000
Investments----------
Other Investing0000000000
Cash from Financing65.68M30.43M164K-9.23M-1.22M31.06M53.95M9.84M66.37M7.77M
Debt Issued (Net)000-9.13M-1.43M009.88M1.6M7.77M
Equity Issued (Net)65.68M30.43M164K-260K029.91M53.78M-156K64.47M100
Dividends Paid0000000000
Share Repurchases000-260K000-156K00
Other Financing000165K214K1.15M163K111K291.56K0
Net Change in Cash46.82M12.19M-5.13M-35.89M8.74M26.38M10.76M-15.29M21.4M7.1M
Free Cash Flow-18.93M-22.79M-19.11M-21.83M-9.01M-32.14M-24.83M-23.02M-7.56M-664.4K
FCF Margin %---46.5%-60.51%-57.19%-----
FCF Growth %-2.49%-19.27%12.47%-142.27%71.96%-29.45%-7.83%-204.49%-1038.04%-
FCF per Share-0.20-0.25-0.54-0.63-0.27-1.12-1.22-1.32-0.62-0.06
FCF Conversion (FCF/Net Income)0.99x1.02x2.36x1.63x0.14x0.82x0.83x0.90x0.57x0.29x
Interest Paid000946K847K00142K00
Taxes Paid000580K000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Clinical trial funding shortfall

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Disconnect Masks Cash Burn

As reported in financial statements, Equillium's operating cash flow frequently diverges from net income, with the OCF/NI ratio reaching an extreme 1093.86 in 2024Q3, highlighting that net income is a poor proxy for the company's actual cash consumption during its intensive clinical development phase.

The significant volatility in the relationship between net income and operating cash flow suggests that non-cash items and working capital fluctuations are heavily distorting the reported bottom line. Investors should monitor this divergence closely, as it indicates that the company's cash burn is driven by operational realities that are not captured by standard accounting profit metrics.

Persistent Negative Free Cash Flow

Based on Equillium's reported figures, the company consistently generates negative free cash flow, with quarterly outflows reaching as high as $8.8 million in 2024Q1, confirming a structural reliance on external financing to sustain its ongoing research and development initiatives without any offsetting commercial revenue streams.

The absence of positive free cash flow margins underscores the company's status as a pre-revenue entity where capital is consumed rather than generated. This trajectory appears unlikely to shift until the company achieves significant clinical milestones or secures a commercial partnership that provides sustainable, non-dilutive cash inflows.

Working Capital Volatility Impacts Liquidity

According to recent SEC filings, Equillium's working capital changes are highly erratic, swinging from a $4.7 million inflow in 2024Q2 to a $4.5 million outflow in 2025Q3, which complicates the predictability of the company's short-term cash position and overall liquidity management.

These fluctuations suggest that the timing of clinical trial payments and milestone-related accruals creates significant noise in the cash flow statement. Such variability warrants further investigation into the company's accounts payable management, as the timing of these outflows may be used to artificially extend the cash runway during periods of limited financing access.

SBC Obscures True Operational Costs

Financial data reveals that stock-based compensation remains a consistent feature of the company's expense profile, with quarterly charges often exceeding $1 million, which effectively masks the true cash cost of talent retention during a period of significant clinical trial execution and financial pressure.

While stock-based compensation is a non-cash expense, it represents a real economic cost to shareholders through dilution. The reliance on equity-based incentives suggests that management is attempting to preserve cash, yet this strategy may be reaching its limits as the company's valuation faces downward pressure from clinical risks.

EQ — Frequently Asked Questions

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

How much cash does Equillium, Inc. (EQ) generate from operations?

Equillium, Inc. (EQ) generated $-22.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Equillium, Inc.'s free cash flow?

Equillium, Inc. (EQ) reported negative free cash flow of $22.8M in 2025, indicating capital requirements exceeded cash from operations.

What is Equillium, Inc.'s capital expenditure (CapEx)?

Equillium, Inc. (EQ) 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.