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
HRMY
← 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
HRMYHarmony Biosciences Holdings, Inc.
$35.34$2.0B
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
HomeStocksHRMYCash Flow

Harmony Biosciences Holdings, Inc. (HRMY) Cash Flow Statement

8Y historyFree accessUpdated daily

Cash flow generation remains volatile, evidenced by a $49.6 million working capital outflow in 2026Q1 compared to a $74.0 million inflow in 2025Q4.

HRMY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18
Cash from Operations341.97M348.2M219.82M219.39M144.47M98.56M-2.98M-75.44M-38.8M
Operating CF Margin %-40.09%30.76%37.69%32.99%32.27%-1.87%-1258.32%-
Operating CF Growth %189%58.4%0.2%51.86%46.58%3401.74%96.04%-94.43%-
Net Income145.62M158.69M145.49M128.85M181.47M34.6M-36.94M-151.98M-39.9M
Depreciation & Amortization25.5M25.34M24.11M24.36M25.05M21.08M10.24M3.8M184K
Stock-Based Compensation32.45M44.9M42.6M31.7M26.91M16.11M4.69M9.91M1.08M
Deferred Taxes4.33M0-29.3M-13.42M0025.75M00
Other Non-Cash Items64.08M27.46M44.23M12.85M-82.06M24.59M4.91M59.44M2.06M
Working Capital Changes70.01M91.82M-7.32M35.03M-6.89M2.19M-11.63M3.39M-164K
Change in Receivables-2.25M-13.75M-8.89M-19.4M-19.9M-12.67M-17.92M-4.25M0
Change in Inventory1.1M1.84M-1.83M-1.07M135K-609K-2.73M-1.09M0
Change in Payables13.1M3.95M-5.38M8.95M00-3.8M0-610K
Cash from Investing-225.66M-39.65M-67.48M-46.44M-141.83M-100.3M-2M-127.15M-1.34M
Capital Expenditures-19.43M-19.56M-1.15M-312K-172K-298K-2M-149K-1.34M
CapEx % of Revenue2.16%2.25%0.16%0.05%0.04%0.1%1.25%2.49%-
Acquisitions00-33.07M-36.97M00-2M00
Investments---------
Other Investing-51.72M-15M-26.5M0-141.66M-100M2M-127M0
Cash from Financing-15.91M-9.05M-11M-105.55M6.84M7.42M209.16M143.77M21.61M
Debt Issued (Net)-17.5M-16.25M-15M-1.25M-2M-500K79.42M100M0
Equity Issued (Net)5.85M10.21M6.5M-100.51M00-184K021.8M
Dividends Paid000000000
Share Repurchases000-100M00-167K0-3.2M
Other Financing-4.26M-3M-2.5M-3.79M8.84M7.92M129.93M43.77M-185K
Net Change in Cash100.4M299.5M141.34M67.4M9.47M5.68M204.17M-58.82M-18.53M
Free Cash Flow341.79M347.89M218.67M219.07M144.29M98.26M-4.99M-75.58M-40.14M
FCF Margin %38.01%40.06%30.59%37.64%32.95%32.17%-3.12%-1260.8%-
FCF Growth %54.38%59.09%-0.19%51.83%46.85%2070.3%93.4%-88.3%-
FCF per Share5.825.943.783.632.361.66-0.09-1.19-0.82
FCF Conversion (FCF/Net Income)2.35x2.19x1.51x1.70x0.80x2.85x0.08x0.50x0.97x
Interest Paid6.97M017.32M20.05M16.36M19.83M04.23M0
Taxes Paid35.43M079.64M48.23M00000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Single-product regulatory dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

As reported in financial statements, Harmony Biosciences exhibits significant volatility in cash conversion, with the OCF/NI ratio swinging from a high of 5.61 in 2025Q4 to a low of 0.75 in 2025Q1, indicating that GAAP net income is frequently decoupled from actual cash generation.

The wide variance in the OCF/NI ratio suggests that reported earnings are heavily influenced by non-cash items and timing differences in working capital. Investors should monitor whether this divergence is a structural feature of the company's revenue recognition or merely a reflection of lumpy milestone payments and inventory adjustments.

Free Cash Flow Margin Volatility

Based on recent SEC filings, the company's FCF margin has demonstrated extreme instability, ranging from 12.9% in 2026Q1 to 51.7% in 2025Q4, which complicates the ability to forecast long-term cash generation potential for the firm's single-asset commercial model.

The sharp contraction in FCF margins during the most recent quarter suggests that the company's cash flow profile is highly sensitive to operational fluctuations. This inconsistency may imply that the business is still struggling to achieve a predictable steady-state cash flow as it balances commercial scaling with R&D investment.

Working Capital Driven Cash Swings

According to the provided cash flow data, working capital changes have been a primary driver of quarterly cash flow, with a $49.6 million outflow in 2026Q1 contrasting sharply with a $74.0 million inflow in 2025Q4, highlighting significant sensitivity to channel inventory and receivables.

These dramatic swings in working capital suggest that the company's cash position is highly susceptible to the timing of specialty pharmacy shipments and payer reimbursement cycles. Such volatility warrants further investigation into whether these fluctuations represent genuine shifts in demand or merely accounting noise related to channel stuffing or destocking.

Capital Allocation and Strategic Deployment

As indicated by historical cash flow statements, Harmony Biosciences has utilized its cash reserves for both inorganic growth and shareholder returns, including $44.5 million in acquisitions and $50.0 million in share repurchases during 2023Q4, reflecting a transition toward more aggressive capital deployment strategies.

The shift toward M&A, such as the Zynerba acquisition, suggests that management is actively attempting to mitigate single-product risk. However, the effectiveness of this capital deployment remains unproven, and investors should monitor whether these investments provide sufficient returns to offset the inherent risks of the core narcolepsy franchise.

HRMY — Frequently Asked Questions

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

How much cash does Harmony Biosciences Holdings, Inc. (HRMY) generate from operations?

Harmony Biosciences Holdings, Inc. (HRMY) generated $348.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Harmony Biosciences Holdings, Inc.'s free cash flow?

Harmony Biosciences Holdings, Inc. (HRMY) generated $347.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Harmony Biosciences Holdings, Inc.'s capital expenditure (CapEx)?

Harmony Biosciences Holdings, Inc. (HRMY) spent $19.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.