Quarterly free cash outflow improved from -$35.0M in 2025Q1 to -$23.5M in 2026Q2, but with SBC add-backs falling 68% to $3.5M and cumulative net losses of ~$384M exceeding operating cash outflows of ~$283M by ~$101M, the burn reduction appears structural rather than conversion-driven.
Fate Therapeutics, Inc. (FATE) cash flow statement — 15-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 |
|---|
| Cash from Operations | -105.46M | -106.08M | -122.87M | -132.26M | -248.21M | -162.87M | -39.23M | -83.17M | -38.65M | -36.91M | -29.82M | -18.4M | -22.42M | -15.37M | -13.27M | -12.14M |
| Operating CF Margin % | - | -1596.21% | -901.43% | -208.18% | -257.74% | -291.64% | -124.8% | -778.79% | -815.4% | -898.81% | -677.49% | -756.77% | - | -1583.21% | -497.15% | -1038.03% |
| Operating CF Growth % | 15.22% | 13.66% | 7.1% | 46.71% | -52.4% | -315.18% | 52.84% | -115.2% | -4.73% | -23.75% | -62.11% | 17.94% | -45.83% | -15.81% | -9.3% | - |
| Net Income | -124.43M | -136.31M | -186.26M | -160.93M | -281.72M | -212.15M | -173.39M | -98.15M | -66.6M | -42.95M | -33.46M | -29.99M | -25.88M | -20.89M | -14.24M | -13.43M |
| Depreciation & Amortization | 11.44M | 9.29M | 18.96M | 18.28M | 13.76M | 5.85M | 3.09M | 2.19M | 1.2M | 971K | 881K | 687K | 496K | 571K | 590K | 672K |
| Stock-Based Compensation | 15.67M | 24.92M | 41.5M | 43.46M | 78.73M | 54.36M | 30.75M | 17.41M | 6.29M | 3.61M | 3.18M | 2.4M | 2.43M | 1.55M | 155K | 172K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -478K | -335K | 5K | 171K | 0 | 3K | 26K | 0 | 121K |
| Other Non-Cash Items | -1.46M | -247K | 4.89M | -52.26M | -24.27M | -13.03M | 113.09M | -7.79M | 19.04M | -613K | -1.61M | 8.14M | 517K | 3.09M | 220K | 95K |
| Working Capital Changes | -6.68M | -3.74M | -1.96M | 19.18M | -34.71M | 2.1M | -12.77M | 3.64M | 1.74M | 2.08M | 1.18M | 370K | 17K | 307K | 0 | 343K |
| Change in Receivables | 204K | 2.62M | -1.11M | 36.65M | -29.8M | -3.16M | -5.51M | 500K | -500K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.28M | -4.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -4.64M | -9.03M | -1.66M | -28.94M | 14.25M | 0 | -1.55M | 4.28M | 4.25M | 2.51M | 1.56M | 477K | 0 | 0 | 0 | 0 |
| Cash from Investing | 92.61M | 111.17M | 12.22M | 112.67M | 166.75M | -324.02M | -161.08M | -157.45M | -463K | -10.2M | -4.11M | -1.5M | -882K | -238K | -709K | 200K |
| Capital Expenditures | -1.51M | -5.95M | -730K | -6.15M | -35.57M | -50.7M | -4.93M | -7.39M | -2.3M | -1.73M | -457K | -1.5M | -882K | -244K | -709K | -2K |
| CapEx % of Revenue | 31.81% | 89.57% | 5.36% | 9.68% | 36.93% | 90.79% | 15.69% | 69.24% | 48.59% | 42.01% | 10.38% | 61.62% | - | 25.13% | 26.55% | 0.17% |
| Acquisitions | -122K | 362K | 0 | 0 | 0 | 0 | 0 | 150.06M | 0 | 0 | 18K | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 359K | 0 | 0 | 0 | 0 | 0 | 0 | -150.06M | 1.84M | -8.47M | 18K | 0 | 0 | 6K | 0 | 202K |
| Cash from Financing | 11.05M | 5.49M | 99.89M | 85K | 9.21M | 453.13M | 282.84M | 149.93M | 140.78M | 47.44M | 57.74M | 35.6M | 18.37M | 60.56M | 16.68M | 7.11M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15M | 0 | 4.15M | -7.69M | -1.55M | 18.25M | 20.06M | -250K | 3.6M |
| Equity Issued (Net) | 8.03M | 0 | 94.82M | 85K | 9.21M | 411.74M | 282.35M | 162.41M | 134.58M | 43.01M | 65.24M | 36.73M | 0 | 0 | 16.93M | 7K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7K |
| Other Financing | 3.01M | 5.49M | 5.07M | 0 | 0 | 41.39M | 490K | 2.52M | 6.2M | 283K | 186K | 420K | 116K | 40.5M | 0 | 3.5M |
| Net Change in Cash | -1.81M | 10.57M | -5.81M | -19.46M | -72.25M | -33.76M | 67.53M | -90.7M | 101.67M | 343K | 23.8M | 15.71M | -4.93M | 44.95M | 2.7M | -4.84M |
| Free Cash Flow | -106.97M | -112.04M | -123.6M | -138.42M | -283.77M | -213.57M | -44.16M | -90.57M | -40.95M | -38.63M | -30.28M | -19.89M | -23.3M | -15.62M | -13.98M | -12.15M |
| FCF Margin % | -2252.08% | -1685.78% | -906.79% | -217.86% | -294.68% | -382.43% | -140.49% | -848.03% | -863.99% | -940.82% | -687.87% | -818.39% | - | -1608.34% | -523.71% | -1038.21% |
| FCF Growth % | 7.32% | 9.36% | 10.7% | 51.22% | -32.87% | -383.63% | 51.24% | -121.16% | -6.01% | -27.58% | -52.2% | 14.62% | -49.2% | -11.69% | -15.11% | - |
| FCF per Share | -0.87 | -0.94 | -1.09 | -1.41 | -2.93 | -2.25 | -0.54 | -1.33 | -0.73 | -0.92 | -0.95 | -0.78 | -1.14 | -0.79 | -1.58 | -1.37 |
| FCF Conversion (FCF/Net Income) | 0.86x | 0.78x | 0.66x | 0.82x | 0.88x | 0.77x | 0.23x | 0.85x | 0.58x | 0.86x | 0.89x | 0.61x | 0.87x | 0.74x | 0.93x | 0.90x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying FATE stock.
Fate Therapeutics, Inc. (FATE) generated $-106.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Fate Therapeutics, Inc. (FATE) reported negative free cash flow of $112.0M in 2025, indicating capital requirements exceeded cash from operations.
Fate Therapeutics, Inc. (FATE) spent $6.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Runway depletion absent revenue catalyst
Metrics are mathematically derived from official filings.
Non-Cash Cushion Erodes Under SBC Compression
OCF-to-net-income ratio tightened from 0.53 in 2024Q4 to 0.99 in 2026Q1, per FATE's quarterly statements, as stock-based compensation fell 68% to $3.5M in 2026Q2, eroding the non-cash add-backs that previously softened reported losses relative to actual cash burn.
The narrowing ratio suggests the accounting cushion that made reported losses appear meaningfully larger than cash consumption is disappearing as equity-based pay is trimmed alongside the broader R&D and SG&A reductions. Investors should monitor whether this convergence continues, since it implies future reported net losses will track cash burn more closely, removing a presentation dynamic that previously flattered the loss-to-cash-burn relationship.
FCF Burn Narrows Without Inflection
Quarterly free cash outflow improved from -$35.0M in 2025Q1 to -$23.5M in 2026Q2, per FATE's cash flow statements, yet FCF margins remained negative across all ten quarters, ranging from -9.7% to -23.9%, signaling cost-driven burn reduction rather than genuine cash generation.
The improvement appears attributable to the ~30% R&D and ~72% SG&A cuts flagged in the income statement analysis rather than any top-line recovery, as quarterly revenue continued to compress toward $2.1M in 2026Q2. This trajectory may indicate active runway extension by management, but it does not alter the underlying conclusion that FATE remains a pre-commercial cash-consuming entity reliant on external financing.
Capital Intensity Negligible, Assets Shrinking
FATE deployed only ~$8.2M in cumulative capital expenditures over ten quarters, per its SEC filings, against ~$36.7M in cumulative depreciation and amortization, implying the existing asset base is contracting rather than expanding, consistent with a heavily outsourced manufacturing footprint.
The extreme volatility in CapEx-to-revenue ratios (0.8% to 126.5%) reflects collapsing revenue denominators rather than genuine swings in capital intensity, so that ratio carries little analytical signal on its own. The more consequential observation is that depreciation has run roughly 4.5x cumulative capex, which may suggest limited reinvestment into the asset base — defensible under an outsourced model, but worth tracking if manufacturing is ever internalized.
Zero Return Signals Pure Liquidity Mode
Across ten reported quarters, FATE directed no cash toward dividends or share repurchases and recorded only a single $122K net acquisition outflow in 2025Q4, according to its filings, a capital allocation profile consistent with pure liquidity preservation during sustained pre-revenue-stage burn.
The absence of external capital deployment suggests the balance sheet is being managed as a finite runway asset rather than a source of shareholder returns, which is typical for the sector but leaves value creation entirely contingent on pipeline outcomes. Given the burn documented elsewhere in this analysis, the lack of any acquisition activity may also indicate management is prioritizing internal programs over inorganic growth options.
Accrual Gap Rests on SBC, Not Durables
Cumulative net losses of roughly $384M exceeded cumulative operating cash outflows of ~$283M by approximately $101M between 2024Q1 and 2026Q2, per FATE's reported cash flow data, with stock-based compensation and depreciation accounting for substantially all of that accrual-driven divergence.
That reported losses exceed cash burn by roughly 26% is characteristic of pre-commercial biotech, but the composition matters — the majority of the gap sits in SBC rather than depreciation, making it sensitive to compensation policy rather than durable operating dynamics. Because SBC has already fallen from $11.0M to $3.5M per quarter, this divergence appears set to narrow, meaning cumulative cash burn may increasingly resemble reported losses going forward.
SBC Add-Back Obscures Economic Cost
FATE added back $73.9M in cumulative stock-based compensation over ten quarters, per its filings, a non-cash charge that lifts operating cash flow while economically diluting shareholders, meaning the reported convergence of losses and cash burn may understate the true cost of compensation.
The declining SBC trajectory could reflect deliberate dilution management, or it could be a byproduct of the workforce reductions implied by the sharp SG&A and R&D cuts; the cash flow statement alone cannot distinguish between these readings. If the latter interpretation holds, investors should weigh whether lower equity compensation and a leaner organization may eventually constrain the R&D productivity that underpins FATE's long-term value proposition.