Free cash flow remains consistently negative, with quarterly outflows reaching $8.7 million in 2026Q3, highlighting the capital-intensive nature of the firm's current development phase.
| Cash from Operations | -20.02M | -23.64M | -26.87M | -30.7M | -28.61M | -10.89M | -1.44M | -1.61M | -1.5M | -185.28K |
| Operating CF Margin % | - | - | - | - | - | - | -1059.58% | -2048.73% | - | - |
| Operating CF Growth % | 73.38% | 12.03% | 12.45% | -7.27% | -162.81% | -656.39% | 10.77% | -7.24% | -711.91% | - |
| Net Income | -43.43M | -31.55M | -62.01M | -30.62M | -66.71M | -19.25M | -3.48M | -2.16M | -2.17M | -639.91K |
| Depreciation & Amortization | 21.11M | 20.09M | 5.33M | 371K | 237K | 31K | 18.82K | 10.1K | 4.54K | 0 |
| Stock-Based Compensation | 878K | 2.1M | 3.49M | 0 | 6.7M | 6.38M | 0 | 535 | 709 | 424 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.39K | 0 | 0 |
| Other Non-Cash Items | 2.01M | -18.38M | 23.75M | -961K | 29.98M | 1.7M | 1.99M | 574.23K | 832.94K | 99.56K |
| Working Capital Changes | -590K | 4.11M | 2.57M | 519K | 1.18M | 260K | 31.08K | -8.67K | -81.25K | 177.53K |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | -9.43K | -26.91K | -4.24K | -49.95K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 71K | 4.17M | 0 | 821K | 0 | 0 | 40.51K | 18.24K | -77.01K | 227.49K |
| Cash from Investing | -7.89M | -1.97M | -7.19M | -39.31M | -11.4M | -12.96M | -4.08M | -3.27M | -7.31M | -961.26K |
| Capital Expenditures | -7.32M | -124K | -7.19M | -40.08M | -11.4M | -12.18M | -4.08M | -3.27M | -7.31M | -961.26K |
| CapEx % of Revenue | - | - | - | - | - | - | 3000.56% | 4153.09% | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -575K | -1.84M | 0 | 776K | 0 | -777K | 0 | 0 | 0 | 0 |
| Cash from Financing | 49.27M | 24.55M | 18.63M | 59.27M | 30.62M | 37.77M | 29.62M | 4.88M | 7.08M | 4.83M |
| Debt Issued (Net) | -4.93M | 15.09M | 5.96M | 55.8M | -112K | -2K | 181.27K | 0 | 0 | 0 |
| Equity Issued (Net) | 49.39M | 9.64M | 15.79M | 3.47M | 26.31M | 30.11M | 29.44M | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 4.82M | -178K | -3.12M | 0 | 4.42M | 7.66M | 0 | 4.88M | 7.08M | 4.83M |
| Net Change in Cash | 21.36M | -1.06M | -15.43M | -10.73M | -9.75M | 14.17M | 24.64M | -98.42K | -1.62M | 3.68M |
| Free Cash Flow | -27.28M | -23.76M | -34.06M | -70.78M | -40.02M | -23.07M | -2.48M | -4.88M | -8.81M | -1.15M |
| FCF Margin % | - | - | - | - | - | - | -1828.68% | -6201.82% | - | - |
| FCF Growth % | -4.72% | 30.23% | 51.88% | -76.88% | -73.46% | -828.59% | 49.13% | 44.57% | -668.39% | - |
| FCF per Share | -0.78 | -2.97 | -14.91 | -36.84 | -21.25 | -0.54 | - | - | - | - |
| FCF Conversion (FCF/Net Income) | 0.63x | 0.75x | 0.43x | 1.00x | 0.43x | 0.57x | 0.40x | 0.75x | 0.69x | 0.29x |
| Interest Paid | 6K | 0 | 23K | 0 | 6K | 3K | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Imminent liquidity and dilution
According to quarterly financial data, FEAM exhibits a consistent divergence between net losses and operating cash outflows, with OCF/NI ratios fluctuating significantly as the company absorbs substantial non-cash depreciation charges while failing to generate the operational cash flow necessary to offset its ongoing development-stage net losses.
The persistent gap between net income and operating cash flow suggests that accounting losses are heavily influenced by non-cash items, yet the underlying cash burn remains stubbornly high. Investors should monitor this relationship closely, as the inability to bridge the gap between reported losses and cash consumption highlights the company's total reliance on external financing.
As reported in financial statements, FEAM has maintained a negative free cash flow trajectory over the last ten quarters, with quarterly cash outflows reaching as high as $9.7 million, underscoring the company's status as a capital-intensive entity that has yet to achieve a self-sustaining financial model.
The consistent negative free cash flow indicates that the company is currently in a phase of pure capital consumption without the benefit of operational offsets. This trajectory suggests that until commercial production is achieved, the firm will remain entirely dependent on capital markets to fund its ongoing operational requirements.
Based on the provided cash flow data, FEAM's capital expenditure patterns reflect a sporadic investment cycle, with quarterly outlays peaking at $4.5 million in 2026Q3, which indicates a continued commitment to infrastructure development despite the absence of any revenue to support such significant capital intensity.
The erratic nature of these capital expenditures suggests that the company is managing its cash position defensively, likely timing investments to coincide with available liquidity. This approach may indicate that the firm is prioritizing survival over a fixed, aggressive construction schedule, which could potentially delay the timeline to commercial viability.
As evidenced by the quarterly cash flow statements, FEAM's working capital changes have been highly volatile, swinging from a $3.0 million inflow in 2024Q4 to a $1.8 million outflow in 2025Q4, which suggests a lack of predictable operational rhythm typical of a pre-revenue industrial materials developer.
This volatility in working capital appears to be a byproduct of the company's irregular procurement and development activities rather than standard trade cycle management. Investors should interpret these fluctuations as a sign of operational immaturity, as the firm lacks the stable supply chain and customer base required to normalize its working capital requirements.
Based on reported figures, the company's reliance on stock-based compensation and potential future equity issuance obscures the true cost of its development, as the cash flow statement fails to capture the long-term dilutive impact of the financing required to sustain its current $3.8 million cash position.
The reliance on non-cash compensation and external capital raises suggests that the true cost of funding the Fort Cady project is significantly higher than the cash flow statement alone implies. Analysts should be wary that the current cash burn rate likely underestimates the total economic cost to shareholders, given the high probability of further equity dilution.
Quick answers to the most common questions about buying FEAM stock.
5E Advanced Materials Inc. (FEAM) generated $-23.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
5E Advanced Materials Inc. (FEAM) reported negative free cash flow of $23.8M in 2025, indicating capital requirements exceeded cash from operations.
5E Advanced Materials Inc. (FEAM) spent $0.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.