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
FEMYFemasys Inc.
$3.80$11M
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
HomeStocksFEMYCash Flow

Femasys Inc. (FEMY) Cash Flow Statement

7Y historyFree accessUpdated daily

Liquidity is under significant pressure, with cash reserves declining from $21.7M in 2023Q4 to $5.4M in 2026Q1, compounded by persistent negative free cash flow that reached a $4.2M deficit in 2026Q1.

FEMY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19
Cash from Operations-18.07M-18.69M-19.44M-11.28M-10.73M-7.93M-4.93M-11.01M
Operating CF Margin %--815%-1193.54%-1052.32%-889.72%-672.28%-475.28%-1184.63%
Operating CF Growth %31.56%3.87%-72.37%-5.11%-35.32%-60.77%55.18%-
Net Income-12.4M-18.63M-18.82M-14.25M-11.39M-7.54M-6.91M-11.27M
Depreciation & Amortization833.85K804.28K872K907.99K889.14K964.29K1.1M1.09M
Stock-Based Compensation574.52K790.14K444.15K675.7K224.94K193.37K318.64K358.84K
Deferred Taxes000003.64K00
Other Non-Cash Items-4.3M399.74K1.2M161.39K6.38K-821.51K4.61K-107.17K
Working Capital Changes-2.53M-2.06M-3.14M1.22M-458.27K-732.72K557.96K-1.08M
Change in Receivables56.33K-128.23K8K-21.44K6.79K41.53K-42.24K3.26K
Change in Inventory-2.24M-2.69M-2.38M-236.28K-232.55K-77.43K35.32K-34.73K
Change in Payables-809.29K334.83K207.48K627.07K65.24K-228.81K80.75K-13.93K
Cash from Investing-612.63K-630.1K-847.76K-143.92K-407.48K-306.87K968.32K12.32M
Capital Expenditures-612.63K-525.01K-761.71K-143.92K-407.48K-306.87K-8.35K-696.5K
CapEx % of Revenue25.77%22.89%46.76%13.43%33.78%26.01%0.8%74.97%
Acquisitions0000000103.14K
Investments--------
Other Investing0-105.09K-86.06K000-23.33K-103.14K
Cash from Financing20.25M25.14M2.03M20.18M-681.64K29.7M871.65K-127.78K
Debt Issued (Net)3.22M4.15M06.22M-505.2K-462.95K793.45K-113.33K
Equity Issued (Net)17.03M22.93M2.03M11.56M59.58K31.74M153.2K2.63K
Dividends Paid00000000
Share Repurchases00000000
Other Financing0-1.95M2.35K2.39M-236.02K-1.58M-75K-17.07K
Net Change in Cash1.57M5.81M-18.26M8.75M-11.82M21.46M-3.09M1.18M
Free Cash Flow-18.58M-19.22M-20.21M-11.42M-11.14M-8.24M-4.96M-11.7M
FCF Margin %-781.53%-837.9%-1240.29%-1065.74%-923.5%-698.29%-478.33%-1259.6%
FCF Growth %9.36%4.9%-76.86%-2.56%-35.23%-65.92%57.58%-
FCF per Share-4.76-9.72-18.15-14.85-18.87-13.96-8.44-19.90
FCF Conversion (FCF/Net Income)1.50x1.00x1.03x0.79x0.94x1.05x0.71x0.98x
Interest Paid08.62K111K9.9K13.46K15.87K8.9K0
Taxes Paid8006.81K5.71K4.55K5.05K80000

Key Metrics

Growth RegimeMixed
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

According to quarterly financial data, Femasys exhibits a persistent divergence between net income and operating cash flow, with the OCF/NI ratio frequently exceeding 1.0, suggesting that reported losses are being exacerbated by cash-intensive operational requirements rather than non-cash accounting adjustments or depreciation benefits.

The consistent inability of the company to align net income with operating cash flow suggests that the business is consuming cash at a rate that exceeds its accounting losses. Investors should monitor this gap, as it implies that the underlying diagnostic business is not yet generating the internal liquidity required to offset the heavy R&D burden.

Negative Free Cash Flow Persistence

As reported in recent financial statements, Femasys has maintained a negative free cash flow trajectory over the last ten quarters, with FCF margins consistently deep in the negative territory, reflecting the company's reliance on external capital to fund its ongoing clinical development programs.

The lack of a clear path toward positive free cash flow suggests that the company remains in a high-risk developmental phase where cash burn is a structural necessity. The absence of any meaningful improvement in FCF margins over the observed period warrants further investigation into the timing of potential commercial inflection points.

Capital Intensity Remains Elevated

Based on Femasys's reported figures, the company's capital expenditure relative to revenue has shown significant volatility, peaking at 82.4% in 2024Q2, which indicates that the firm is still heavily investing in the infrastructure required to support its diagnostic product manufacturing and clinical trial operations.

High capital intensity in a pre-profit company suggests that management is prioritizing the build-out of its operational capabilities over short-term cash preservation. This level of spending appears to be a necessary, albeit costly, component of maintaining the specialized sales channel required for future therapeutic product launches.

Working Capital Volatility Impacts Liquidity

As indicated by the quarterly cash flow statements, working capital changes have been highly erratic, swinging from a $971.3K inflow in 2023Q4 to a $2.0M outflow in 2025Q3, which suggests that the company's cash position is sensitive to fluctuations in inventory management and accounts receivable collection cycles.

The erratic nature of these working capital swings may indicate challenges in managing the supply chain for its diagnostic devices or potential delays in customer payments. Such volatility complicates cash flow forecasting and suggests that the company's liquidity position is more fragile than a static cash balance might imply.

FEMY — Frequently Asked Questions

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

How much cash does Femasys Inc. (FEMY) generate from operations?

Femasys Inc. (FEMY) generated $-18.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Femasys Inc.'s free cash flow?

Femasys Inc. (FEMY) reported negative free cash flow of $19.2M in 2025, indicating capital requirements exceeded cash from operations.

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

Femasys Inc. (FEMY) spent $0.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.