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
HEPA
← 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
HEPAHepion Pharmaceuticals, Inc.
$0.07$791772
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
HomeStocksHEPACash Flow

Hepion Pharmaceuticals, Inc. (HEPA) Cash Flow Statement

14Y historyFree accessUpdated daily

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.

HEPA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Jun'17Jun'16Jun'15Jun'14Jun'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 & Amortization0030.76K67.13K77.46K86.07K34.52K26.74K18.79K21.94K27.99K21.52K16.36K1.32K0
Stock-Based Compensation020.78K791.64K1.34M2.55M4.67M2.38M66.18K234.51K1.57K1.7M901.87K2.12M195.23K0
Deferred Taxes000-409.02K00048.32K-536K-372.92K-4.22M0387.9K00
Other Non-Cash Items-1.2M4.49M-3.16M4.07M1.46M2.31M146.05K157.28K-4.94M7.34M-4.17M-3.81M1.59M3.6M763
Working Capital Changes1.79M493.05K-2.68M2.97M3.15M-5.57M1.63M-826.23K-970.48K-19.21K-1.84M3.33M952.88K125.43K0
Change in Receivables000000000000000
Change in Inventory000000000000000
Change in Payables352.47K0000-1.07M0-317.05K-897.7K-111.21K00000
Cash from Investing-132.12K-132.12K-600K-14.3K-14.07K-130.41K-85.79K-51.47K900-2-14.71K-502.21K-83.27K-15.85K0
Capital Expenditures000-14.3K-16.34K-130.41K-87.98K-51.47K0-2-14.71K-6.6K-83.27K-15.85K0
CapEx % of Revenue---------------
Acquisitions0000000090000-495.6K000
Investments---------------
Other Investing-132.12K0-600K02.27K02.19K01000000
Cash from Financing-276.18K4.83M4.35M4.49M-5.14M81.98M43.05M18.71M12.52M1.18M24.77M19.9M12.5M3.11M600
Debt Issued (Net)-368.82K-3.37M000-176.59K176.59K-1.12M1.33M0-10.41K00-100K0
Equity Issued (Net)09M2.5M0-3.14M82.15M42.87M17.74M12.05M1.18M24.66M012.5M3.23M0
Dividends Paid000000000000000
Share Repurchases000000000000000
Other Financing92.65K-802.6K1.85M4.49M-2M012K2.09M-857.4K11.9M116.28K19.9M1.23K-15.03K600
Net Change in Cash-1.98M1.42M-14.38M-36.4M-40.16M50.62M26.8M11.09M-3.12M-1.45M5.58M2.84M2.75M1.73M520
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)0.53x0.40x1.38x0.84x0.83x0.95x0.79x1.07x1.66x0.55x1.29x0.97x0.67x0.26x0.00x
Interest Paid00009410000000000
Taxes Paid000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Imminent liquidity insolvency risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Disconnected Earnings and Cash Reality

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.

Unsustainable Cash Burn and Depletion

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.

Working Capital Volatility Masks Burn

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.

Obscured Financials and Capital Constraints

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.

HEPA — Frequently Asked Questions

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

How much cash does Hepion Pharmaceuticals, Inc. (HEPA) generate from operations?

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.

What is Hepion Pharmaceuticals, Inc.'s free cash flow?

Hepion Pharmaceuticals, Inc. (HEPA) reported negative free cash flow of $3.3M in 2025, indicating capital requirements exceeded cash from operations.

What is Hepion Pharmaceuticals, Inc.'s capital expenditure (CapEx)?

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.