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
EXEL
← 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
EXELExelixis, Inc.
$54.28$13.8B
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
HomeStocksEXELCash Flow

Exelixis, Inc. (EXEL) Cash Flow Statement

27Y historyFree accessUpdated daily

Cash conversion efficiency remains volatile, with the OCF/NI ratio fluctuating between 0.12 and 2.30, while capital allocation has prioritized aggressive share repurchases totaling $430.4 million in 2026Q1.

EXEL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Jan'25Dec'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 Operations924.67M884.27M699.97M333.32M362.61M400.8M208.98M526.96M415.72M165.61M206.3M-141.59M-235.41M-198.77M-123.15M-159.23M-101.05M-14.59M-9.76M-68.74M-45.34M-46.36M-93.84M-79.24M-30.92M-23.77M-12.87M-7.3M
Operating CF Margin %-38.11%32.28%18.21%22.51%27.93%21.16%54.45%48.69%36.6%107.75%-380.89%-937.46%-634.29%-259.53%-54.98%-54.61%-9.61%-8.28%-60.58%-45.95%-61.03%-177.53%-153.74%-69.77%-57.96%-51.97%-69.52%
Operating CF Growth %5.9%26.33%110%-8.08%-9.53%91.79%-60.34%26.76%151.02%-19.72%245.7%39.85%-18.43%-61.41%22.66%-57.58%-592.54%-49.54%85.81%-51.61%2.2%50.59%-18.42%-156.23%-30.11%-84.72%-76.26%-
Net Income833.42M782.57M521.27M207.76M182.28M231.06M111.78M321.01M690.07M154.23M-70.22M-169.74M-268.54M-244.76M-147.65M75.7M-92.33M-139.56M-162.85M-86.38M-101.49M-84.4M-137.25M-94.77M-86.13M-71.19M-75.31M-18.7M
Depreciation & Amortization28.66M29.05M28.8M25.72M20.88M13.63M9.14M8.35M7.77M1.19M1M1.41M2.39M3.15M5.72M6.82M10.54M12.6M13.23M11.33M16.91M17.75M17.49M17.75M16.7M15.21M18.86M5.7M
Stock-Based Compensation116.1M112.98M93.84M106.34M107.57M119.82M105.07M56.6M44.32M23.94M22.91M21.98M10.01M12.03M8.83M12.1M21.11M22.91M0017.61M110K56K2.46M0000
Deferred Taxes0126.24M-59.46M-133.21M-60.36M46.53M15.27M71M-244.11M3.26M11.41M436K-2.68M0-950K-77.45M-4.87M7.77M00-39.29M-110K-56K-2.46M0000
Other Non-Cash Items154.93M24.62M128.98M140.68M125.04M28.77M7.87M2.91M-2.57M-10.05M13.93M30.18M33.7M33.08M19.54M88.49M6.83M1.62M6.57M-40.46M18.37M-9.63M26.86M1.53M3.66M16.7M38.02M0
Working Capital Changes-208.43M-191.2M-13.45M-13.97M-12.8M-39.01M-40.14M67.08M-79.76M-6.95M227.27M-25.84M-10.28M-2.27M-8.64M-264.88M-42.33M80.07M133.3M46.77M42.55M29.92M-947K-3.74M34.84M15.51M5.57M5.7M
Change in Receivables-47.31M-21.4M-27.95M-22.62M66.85M-122.32M-42.47M43.72M-85.47M-40.84M-37M-646K-941K8.49M27.04M0000000000000
Change in Inventory8.91M12.22M5.45M-12.98M-11.68M-13.21M-21.9M-5.73M-3.18M-3.32M-722K-235K509K-2.89M00000000000041K0
Change in Payables-76.55M-50.15M-21.89M53.25M23.36M55.09M50.51M39.69M856K3.01M164K-1.28M-13.21M8.69M6.32M-5.55M-9.44M00012.16M355K764K-3.38M0000
Cash from Investing249.61M350.44M-116.78M-26.95M-524.41M-42.88M-131.22M-587.25M-297.85M35.8M-216.05M50.08M146.33M144.35M-259.47M-51.46M-19.57M-112.32M121.37M-3.02M-21.7M-36.07M20.46M-14.6M46.81M5.41M-96.44M-6.5M
Capital Expenditures-2.64M0-28.43M-40.47M-27.71M-54.23M-30.34M-12.83M-33.3M-21.14M-1.7M-447K-474K-2.17M-2.72M-991K-1.81M-5.91M-15.13M-17.4M-11.61M-14.36M-12.34M-14.25M-5.85M-9.09M-15.39M-5M
CapEx % of Revenue0.11%1.72%1.31%2.21%1.72%3.78%3.07%1.33%3.9%4.67%0.89%1.2%1.89%6.93%5.73%0.34%0.98%3.89%12.84%15.33%11.77%18.9%23.34%27.64%13.2%22.18%62.14%47.62%
Acquisitions00000000308K164K2.49M95K838K143K1.94M3.01M9M2.2M9M35.31M10K186K-1.6M00000
Investments----------------------------
Other Investing-16.87M-61.75M-37.75M-122.5M-110.75M-10M00308K-1M-1.4M15.48M12.6M11.18M-35.99M1.53M165K-2.43M3.22M2.4M3.05M-30.68M-11.2M-4.84M-5.76M8.83M10.08M0
Cash from Financing-1.13B-969.59M-628.81M-546.05M586K-14.8M-25.13M12.55M9.69M-169.93M19.8M152.75M65.49M-11.67M478.43M187.51M131.26M-33.99M630K84.25M109.34M100.93M39.65M114.67M32.63M34.35M123.46M17.1M
Debt Issued (Net)00000000-13K-185.79M-7.71M-4.38M-11.71M-13.17M272.8M-6.03M125.44M-38.06M-3.83M490K-27.2M1.49M34.59M37.1M24.8M21.43M-2.77M8.3M
Equity Issued (Net)-626.07M-898.37M-652.03M-550.38M0000000157.13M75.64M0203.48M179.38M03.83M4.15M83.76M96.54M62.44M5.06M76.83M6.83M12.93M125.93M8.9M
Dividends Paid0000000000000000000000000000
Share Repurchases-1.09B-947.51M-652.03M-550.38M0000-7.57M-6.56M-4.11M00000000000000000
Other Financing-505.81M-71.22M23.23M4.33M586K-14.8M-25.13M12.55M9.7M15.86M23.41M01.56M1.5M2.15M14.17M5.82M248K310K040M37M0733K995K0297K-100K
Net Change in Cash256K265.11M-45.62M-239.68M-161.21M343.12M52.63M-47.74M127.56M31.48M10.05M61.24M-23.58M-66.09M95.81M-23.18M10.64M-160.9M112.24M12.09M42.04M18.37M-33.72M21.55M48.94M16.03M14.15M3.3M
Free Cash Flow918.45M844.34M633.79M170.35M224.16M336.58M178.64M514.12M382.42M144.47M204.59M-142.03M-235.88M-200.94M-125.86M-160.22M-102.86M-20.5M-24.89M-86.14M-56.95M-60.72M-106.17M-93.48M-36.77M-32.86M-28.25M-12.3M
FCF Margin %38.66%36.39%29.22%9.31%13.91%23.46%18.09%53.12%44.79%31.93%106.86%-382.09%-939.35%-641.22%-265.25%-55.32%-55.59%-13.51%-21.12%-75.91%-57.72%-79.93%-200.87%-181.38%-82.97%-80.14%-114.11%-117.14%
FCF Growth %18.95%33.22%272.04%-24%-33.4%88.42%-65.25%34.44%164.71%-29.39%244.05%39.79%-17.39%-59.65%21.45%-55.77%-401.78%17.64%71.11%-51.25%6.21%42.81%-13.57%-154.21%-11.91%-16.31%-129.7%-
FCF per Share3.443.002.140.530.691.040.561.631.220.460.82-0.68-1.21-1.09-0.79-1.23-0.95-0.19-0.24-0.87-0.66-0.77-1.46-1.43-0.65-0.71-0.91-2.08
FCF Conversion (FCF/Net Income)1.10x1.13x1.34x1.60x1.99x1.73x1.87x1.64x0.60x1.07x-2.94x0.83x0.88x0.81x0.83x-2.10x1.09x0.11x0.06x0.80x0.45x0.55x0.68x0.84x0.36x0.33x0.17x0.39x
Interest Paid00000000020.46M21.04M19.82M19.11M06.98M0000000000000
Taxes Paid0155.3M170.48M185.66M127.87M12.96M4.12M7.87M10.68M538K190K192K60K01.12M0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Generic entry litigation exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Volatility

As reported in quarterly financial statements, the OCF/NI ratio for EXEL has fluctuated wildly, ranging from a low of 0.12 in 2023Q4 to a high of 2.30 in 2024Q3, indicating that net income is an unreliable proxy for the company's actual cash-generating capacity.

The significant divergence between net income and operating cash flow suggests that non-cash items and working capital swings are heavily distorting the reported earnings quality. Investors should monitor whether this volatility stems from the timing of milestone payments or underlying shifts in accounts receivable, as the current lack of correlation complicates cash flow forecasting.

FCF Margins Reflect Operational Lumpy

Based on the provided cash flow data, FCF margins have shown extreme variance, collapsing to -0.5% in 2023Q4 before rebounding to 55.5% in 2025Q4, which highlights the sensitivity of cash generation to the timing of R&D investments and milestone-driven revenue recognition.

The erratic FCF trajectory appears to be a function of the company's aggressive reinvestment strategy rather than a failure of the core business model. While the high margins in recent quarters are encouraging, the lack of a stable trend suggests that the company's cash flow profile remains highly susceptible to the lumpy nature of biotech development cycles.

Working Capital Swings Impair Liquidity

According to recent SEC filings, working capital changes have frequently acted as a significant drag on cash flow, most notably in 2025Q2 when a $180.3 million outflow severely constrained the company's ability to convert net income into realized cash.

These periodic working capital outflows suggest potential inefficiencies in inventory management or delays in collecting milestone payments from international partners. Such fluctuations warrant further investigation, as they periodically obscure the underlying cash-generating strength of the commercialized cabozantinib franchise.

Aggressive Buybacks Outpace Cash Generation

As evidenced by the company's financial disclosures, EXEL has prioritized share repurchases, with a notable $430.4 million outflow in 2026Q1, which appears to be an aggressive capital allocation strategy given the inherent volatility of the company's operating cash flow.

The decision to return significant capital to shareholders while simultaneously funding a high-cost R&D pipeline suggests a management team confident in the durability of its core assets. However, investors should consider whether these buybacks are sustainable if the ongoing Hatch-Waxman litigation results in an earlier-than-expected loss of market exclusivity.

EXEL — Frequently Asked Questions

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

How much cash does Exelixis, Inc. (EXEL) generate from operations?

Exelixis, Inc. (EXEL) generated $884.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

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

Exelixis, Inc. (EXEL) generated $844.3M 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 Exelixis, Inc.'s capital expenditure (CapEx)?

Exelixis, Inc. (EXEL) 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.

How does Exelixis, Inc. distribute cash to shareholders?

In 2025, Exelixis, Inc. (EXEL) spent $947.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.