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
EXASExact Sciences Corporation
$104.91$20.0B
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
HomeStocksEXASCash Flow

Exact Sciences Corporation (EXAS) Cash Flow Statement

27Y historyFree accessUpdated daily

Free cash flow has reached an inflection point, improving from a $120.0 million deficit in 2024Q1 to a $120.4 million surplus in 2025Q4.

EXAS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99
Cash from Operations491.44M210.54M156.12M-223.56M-102.24M136.48M-111.66M-69.33M-71.72M-130.07M-134.02M-80.91M-39.3M-44.16M-27.82M-13.48M-12.64M-7.9M-8.77M-12.15M-15.98M-21.17M-13.87M-11.92M-15.84M-7.99M-4.61M
Operating CF Margin %15.14%7.63%6.25%-10.73%-5.79%9.15%-12.74%-15.25%-26.96%-130.88%-339.83%-4500.11%-948.24%-1065.52%-668.36%-252.21%-265.66%911.65%-298.71%-255.87%-376.05%-429.06%-478.11%-1328.54%-31131.48%--
Operating CF Growth %133.42%34.86%169.83%-118.67%-174.91%222.24%-61.06%3.34%44.86%2.95%-65.63%-105.91%11.01%-58.69%-106.44%-6.63%-59.92%9.84%27.87%23.95%24.52%-52.66%-16.39%24.75%-98.17%-73.44%-
Net Income-207.95M-1.03B-204.15M-623.51M-595.63M-848.53M-213.09M-175.15M-114.4M-167.21M-157.8M-100.05M-46.51M-52.42M-28.68M-11.56M-9.13M-9.74M-11.96M-12.91M-14.52M-18.52M-28.34M-29.88M-23.49M-11.88M-4.96M
Depreciation & Amortization221.58M214.86M206.61M197.56M180.35M163.36M50.25M23.08M15.55M11.51M7.75M3.71M1.42M985K411K230K175K626K-2.24M-3.01M-2.93M-2.79M-62K2.16M1.07M404.14K424.29K
Stock-Based Compensation217.67M214.88M231.31M206.82M253.06M152.91M108.48M60.26M35.51M23.73M18.05M11.52M7.74M5.49M4.25M2.25M2.63M1.01M2.81M3.01M505K498K1.12M0000
Deferred Taxes-1.54M-10.12M-955K-11.9M-253.17M-9.86M-193.6M-2.78M-115K800K363K891K736K532K24.53M-5.32M0-1.35M-2.72M-3.01M-505K-498K-1.12M0000
Other Non-Cash Items261.69M875.78M-76.36M33.84M202.04M721.34M189.87M26.17M-601K-347K-529K-294K-4.14M-2.99M-28.57M107K1.78M66K2.81M3.01M1.42M498K1.12M1.16M3.79M3.18M13.78K
Working Capital Changes0-56.01M-342K-26.38M111.11M-42.73M-53.56M-911K-7.68M1.45M-1.85M3.31M1.47M4.25M221K810K-8.1M1.49M2.54M763K47K-363K13.41M14.65M2.79M303.17K-81.74K
Change in Receivables-48.89M-46.26M-43.42M61.09M25.15M-100.53M-27.63M-17.29M-17.53M-3.59M-3.56M-1.38M000000000000000
Change in Inventory-3.77M-34.91M-7.69M-13.23M-9.22M-30.31M-19.04M-12.73M-19.19M-156K-2.66M-4.02M000000000000000
Change in Payables214.04M43.54M00046.38M011.33M15.38M-2.6M661K1.89M-2.89M2.89M-263K873K-528K438K87K-310K103K-292K-501K0000
Cash from Investing195.12M-442.15M49.68M74.07M-1.08B-702.04M-124.43M-781.91M-160.81M-11.52M-64.75M-117.84M-35.5M-38.32M-43.05M-14.88M-2.87M8.25M8.04M4.53M15.76M-23.88M9.47M-28.1M-4.57M-1.08M-721.57K
Capital Expenditures-134.66M-135.99M-124.19M-214.46M-135.77M-64.35M-172.65M-150.67M-69.24M-14.85M-21.98M-12.54M-9.28M-681K-2.12M-626K-462K-104K-132K-394K-227K-287K-11.01M-1.33M-2.62M-762.65K-292.18K
CapEx % of Revenue4.15%4.93%4.97%10.29%7.68%4.31%19.7%33.15%26.03%14.94%55.74%697.27%223.99%16.43%50.8%11.71%9.71%-12%4.5%8.29%5.34%5.82%379.49%148.83%5141.34%--
Acquisitions-75M-45M-52.41M-14.69M-517.77M-22.61M-973.86M-17.91M-5.98M230K1.9M-240K47K92K-15K-2K-1K100K0245K0000000
Investments---------------------------
Other Investing28.27M-225K-250K24.45M-58.82M-411.8M-1M-614.3M-109.34M-230K-1.9M240K-47K-92K15K2K1K174K8K-245K-159K107K-710K-417K-1.95M-317.85K-429.38K
Cash from Financing-338.09M231.87M159.77M76.48M8.47M1.88B253.18M934.14M260.96M149.59M181.76M244.03M74.76M60.04M27.9M85.19M32.49M107K386K473K137K43.94M1.16M615K50.78M31.99M56.68K
Debt Issued (Net)0216.75M137.98M50M-23.75M974.24M236.12M920.67M-376K-166K4.66M2.05M-333K-107K001M0000370K58K000-6.41K
Equity Issued (Net)01000K0001000K001000K1000K1000K01000K1000K1000K1000K1000K0286K253K137K1000K1000K367K1000K1000K59.02K
Dividends Paid000000000000000000000000000
Share Repurchases26.54M0000004.89M000000000000000-4K-8K00
Other Financing-338.09M-17.75M21.79M26.48M32.22M43.68M17.06M13.48M7.94M5.51M2.97M241.98M1.79M2.39M685K2.86M17.43M107K100K220K000248K-33781.53K4.07K
Net Change in Cash349.36M-3.04M366.88M-72.98M-1.18B1.31B17.1M82.94M28.57M7.79M-17M45.28M-494K-22.44M-42.97M56.83M16.99M451K-345K-7.16M-85K-1.11M-3.24M-39.4M30.37M22.92M-5.27M
Free Cash Flow356.78M74.55M31.93M-438.02M-238M72.13M-284.31M-220M-140.96M-144.92M-156M-93.45M-48.58M-44.84M-29.94M-14.1M-13.1M-8.01M-8.9M-12.55M-16.21M-21.46M-24.88M-13.25M-18.45M-8.75M-4.9M
FCF Margin %10.99%2.7%1.28%-21.02%-13.47%4.84%-32.44%-48.41%-53%-145.83%-395.57%-5197.39%-1172.22%-1081.95%-719.17%-263.92%-275.37%923.64%-303.2%-264.17%-381.39%-434.87%-857.6%-1477.37%-36272.82%--
FCF Growth %378.6%133.48%107.29%-84.04%-429.96%125.37%-29.23%-56.07%2.73%7.11%-66.94%-92.37%-8.34%-49.76%-112.27%-7.65%-63.61%10.01%29.08%22.59%24.47%13.74%-87.74%28.18%-110.78%-78.66%-
FCF per Share1.890.400.18-2.48-1.390.48-2.17-1.80-1.22-1.42-1.69-1.16-0.72-0.75-0.57-0.35-0.40-0.29-0.33-0.47-0.62-0.85-1.32-0.72-1.12-5.99-3.35
FCF Conversion (FCF/Net Income)-2.36x-0.20x-0.76x0.36x0.17x-0.17x0.52x0.40x0.63x0.78x0.85x0.81x0.84x0.84x0.97x1.17x1.39x0.81x0.73x0.94x1.10x1.14x0.49x0.40x0.67x0.67x0.93x
Interest Paid0018.78M11.52M10.73M05.13M00000000000000000000
Taxes Paid000000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetStrained
Cash FlowImproving
Top Statement Risk

Regulatory reimbursement and competition

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q4)

Persistent Divergence Between Earnings Reality

As reported in financial statements, Exact Sciences consistently exhibits a significant disconnect between net income and operating cash flow, with the company reporting a net loss of $86.0 million in 2025Q4 while simultaneously generating $151.7 million in operating cash flow, highlighting a complex earnings quality profile.

The recurring gap between accounting losses and positive cash flow suggests that non-cash charges, particularly stock-based compensation and depreciation, are masking the underlying operational burn. Investors should monitor whether this cash conversion improvement is sustainable or merely a byproduct of aggressive working capital management rather than core profitability.

Free Cash Flow Margin Inflection

Based on recent quarterly filings, the company's free cash flow trajectory has shifted from a negative $120.0 million in 2024Q1 to a positive $120.4 million in 2025Q4, representing a 13.7% FCF margin that suggests a potential turning point in the firm's self-funding capabilities.

This transition toward positive free cash flow appears to be driven by improved operational scale rather than a reduction in capital intensity. However, the volatility in these margins across the last ten quarters warrants caution, as the company remains sensitive to fluctuations in test volume and reimbursement timing.

Capital Intensity Remains Relatively Stable

According to the provided cash flow data, Exact Sciences has maintained a consistent capital expenditure profile, with CapEx as a percentage of revenue hovering between 3.5% and 5.9% over the last ten quarters, indicating a disciplined approach to laboratory infrastructure investment despite aggressive top-line growth.

The stability of these capital outlays suggests that the company is successfully leveraging its existing laboratory footprint to support higher volumes without requiring exponential increases in fixed asset spending. This efficiency is critical for long-term margin expansion, provided that future technological upgrades do not necessitate a massive, unforeseen capital cycle.

Working Capital Volatility Impacts Liquidity

As evidenced by the $120.2 million working capital inflow in 2025Q3 followed by periods of contraction, the company's cash flow is highly sensitive to timing differences in collections and payables, which often obscures the true underlying cash-generating efficiency of the core diagnostic business operations.

The erratic nature of these working capital swings suggests that the company's cash position is susceptible to shifts in payer reimbursement cycles and inventory management. Analysts should investigate whether these fluctuations represent genuine operational improvements or temporary timing benefits that could reverse in subsequent reporting periods.

EXAS — Frequently Asked Questions

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

How much cash does Exact Sciences Corporation (EXAS) generate from operations?

Exact Sciences Corporation (EXAS) generated $491.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Exact Sciences Corporation's free cash flow?

Exact Sciences Corporation (EXAS) generated $356.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Exact Sciences Corporation's capital expenditure (CapEx)?

Exact Sciences Corporation (EXAS) spent $134.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Exact Sciences Corporation distribute cash to shareholders?

In 2025, Exact Sciences Corporation (EXAS) spent $26.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.