The firm's liquidity remains under extreme pressure, as evidenced by the erratic OCF/NI ratio of -0.71 in 2026Q1 and a consistent history of negative free cash flow over the last ten quarters.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 |
|---|
| Cash from Operations | -1.58M | -3.27M | -18.22M | -40.89M | -34.96M | -31.22M | -16.17M | -7.57M | -15.65M | -8.21M | -19.17M | -16.56M | -9.67M | -1.36M | -80 |
| Operating CF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating CF Growth % | 392.62% | 82.04% | 55.45% | -16.96% | -11.97% | -93.16% | -113.68% | 51.65% | -90.59% | 57.18% | -15.81% | -71.16% | -609.61% | -1710076.4% | - |
| Net Income | -2.98M | -8.28M | -13.19M | -48.93M | -42.2M | -32.72M | -20.35M | -7.04M | -9.45M | -15.02M | -14.89M | -17M | -14.35M | -5.28M | -843 |
| Depreciation & Amortization | 0 | 0 | 30.76K | 67.13K | 77.46K | 86.07K | 34.52K | 26.74K | 18.79K | 21.94K | 27.99K | 21.52K | 16.36K | 1.32K | 0 |
| Stock-Based Compensation | 0 | 20.78K | 791.64K | 1.34M | 2.55M | 4.67M | 2.38M | 66.18K | 234.51K | 1.57K | 1.7M | 901.87K | 2.12M | 195.23K | 0 |
| Deferred Taxes | 0 | 0 | 0 | -409.02K | 0 | 0 | 0 | 48.32K | -536K | -372.92K | -4.22M | 0 | 387.9K | 0 | 0 |
| Other Non-Cash Items | -1.2M | 4.49M | -3.16M | 4.07M | 1.46M | 2.31M | 146.05K | 157.28K | -4.94M | 7.34M | -4.17M | -3.81M | 1.59M | 3.6M | 763 |
| Working Capital Changes | 1.79M | 493.05K | -2.68M | 2.97M | 3.15M | -5.57M | 1.63M | -826.23K | -970.48K | -19.21K | -1.84M | 3.33M | 952.88K | 125.43K | 0 |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 352.47K | 0 | 0 | 0 | 0 | -1.07M | 0 | -317.05K | -897.7K | -111.21K | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -132.12K | -132.12K | -600K | -14.3K | -14.07K | -130.41K | -85.79K | -51.47K | 900 | -2 | -14.71K | -502.21K | -83.27K | -15.85K | 0 |
| Capital Expenditures | 0 | 0 | 0 | -14.3K | -16.34K | -130.41K | -87.98K | -51.47K | 0 | -2 | -14.71K | -6.6K | -83.27K | -15.85K | 0 |
| CapEx % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 900 | 0 | 0 | -495.6K | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -132.12K | 0 | -600K | 0 | 2.27K | 0 | 2.19K | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | -276.18K | 4.83M | 4.35M | 4.49M | -5.14M | 81.98M | 43.05M | 18.71M | 12.52M | 1.18M | 24.77M | 19.9M | 12.5M | 3.11M | 600 |
| Debt Issued (Net) | -368.82K | -3.37M | 0 | 0 | 0 | -176.59K | 176.59K | -1.12M | 1.33M | 0 | -10.41K | 0 | 0 | -100K | 0 |
| Equity Issued (Net) | 0 | 9M | 2.5M | 0 | -3.14M | 82.15M | 42.87M | 17.74M | 12.05M | 1.18M | 24.66M | 0 | 12.5M | 3.23M | 0 |
| Dividends Paid | 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 |
| Other Financing | 92.65K | -802.6K | 1.85M | 4.49M | -2M | 0 | 12K | 2.09M | -857.4K | 11.9M | 116.28K | 19.9M | 1.23K | -15.03K | 600 |
| Net Change in Cash | -1.98M | 1.42M | -14.38M | -36.4M | -40.16M | 50.62M | 26.8M | 11.09M | -3.12M | -1.45M | 5.58M | 2.84M | 2.75M | 1.73M | 520 |
| Free Cash Flow | -1.58M | -3.27M | -18.22M | -40.9M | -34.98M | -31.35M | -16.25M | -7.62M | -15.65M | -8.21M | -19.19M | -16.56M | -9.76M | -1.38M | -80 |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| FCF Growth % | 89.98% | 82.04% | 55.46% | -16.94% | -11.55% | -92.92% | -113.39% | 51.32% | -90.59% | 57.21% | -15.85% | -69.76% | -607.49% | -1729958.72% | - |
| FCF per Share | -0.14 | -0.35 | -148.23 | -515.05 | -458.85 | -446.07 | -1679.57 | -3728.11 | -85088.71 | -59374.94 | -3684.11 | -342736.18 | -251131.09 | -60243.55 | -4.96 |
| FCF Conversion (FCF/Net Income) | 0.53x | 0.40x | 1.38x | 0.84x | 0.83x | 0.95x | 0.79x | 1.07x | 1.66x | 0.55x | 1.29x | 0.97x | 0.67x | 0.26x | 0.00x |
| Interest Paid | 0 | 0 | 0 | 0 | 941 | 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 |
Imminent liquidity insolvency risk
As reported in financial statements, the relationship between net income and operating cash flow remains highly erratic, with OCF/NI ratios swinging from 2.78 in 2024Q2 to -0.71 in 2026Q1, highlighting the lack of a stable, recurring operational core within the company's current business model.
The extreme volatility in the conversion of net losses to cash burn suggests that non-cash items and working capital swings are the primary drivers of reported figures rather than operational performance. Investors should interpret this disconnect as a sign that the company's cash position is highly sensitive to accounting adjustments and timing differences rather than sustainable business activity.
Based on the company's reported figures, free cash flow has remained consistently negative over the last ten quarters, culminating in a critical cash position of approximately $1.8M that appears insufficient to support ongoing clinical development without immediate and significant external capital intervention.
The persistent negative FCF trajectory indicates that the firm is consuming its remaining capital at a rate that threatens its ability to reach the next clinical milestone. This trend suggests that the company is in a terminal phase of its current funding cycle, necessitating a strategic pivot or capital raise that may be highly dilutive to existing shareholders.
According to recent SEC filings, working capital changes have frequently obscured the underlying cash burn, with a notable $1.4M inflow in 2026Q1 temporarily masking the structural deficit that has characterized the company's financial performance throughout the observed ten-quarter period.
The reliance on working capital fluctuations to manage cash flow suggests that the company is likely deferring payments or managing payables aggressively to extend its limited runway. This behavior warrants further investigation, as it may indicate that the firm is nearing the limits of its ability to manage liquidity through operational adjustments alone.
As indicated by the provided data, the cash flow statement obscures the true extent of the company's financial distress by failing to reflect the full impact of stock-based compensation and the lack of capitalized R&D, which together understate the true cost of maintaining the firm's intellectual property.
The absence of significant capital expenditure suggests that the company has effectively halted investment in tangible assets to preserve cash for survival. This strategy appears to prioritize short-term liquidity over long-term asset development, which may impair the firm's ability to compete effectively in the NASH market.
Quick answers to the most common questions about buying HEPA stock.
Hepion Pharmaceuticals, Inc. (HEPA) generated $-3.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Hepion Pharmaceuticals, Inc. (HEPA) reported negative free cash flow of $3.3M in 2025, indicating capital requirements exceeded cash from operations.
Hepion Pharmaceuticals, Inc. (HEPA) 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.