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
HUBCHUB Cyber Security Ltd.
$1.42$5M
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
HomeStocksHUBCCash Flow

HUB Cyber Security Ltd. (HUBC) Cash Flow Statement

21Y historyFree accessUpdated daily

Liquidity constraints are intensifying, as evidenced by a deeply negative free cash flow margin of -46.2% and a dwindling cash reserve of only $3.1 million.

HUBC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04
Cash from Operations-17.11M-16.2M-23.43M-1.7M-887.83K-390.81K-1.78M-1.53M1.44M-256.61K-859.05K-1.61M-491.9K-1.03M2.08M1.47M-772.96K1.12M-561.72K-827.93K-1.56M
Operating CF Margin %-57.88%-37.98%-46.86%-17.88%-7523.95%-445.18%-20.56%-5.67%6.74%-1.58%-5.71%-10.28%-3.46%-6.4%13.38%11.36%-7.18%10.95%-8.47%-11.96%-23.65%
Operating CF Growth %-5.6%30.86%-1280.93%-91.12%-127.17%78.01%-16.43%-206.08%660.67%70.13%46.51%-226.49%52.42%-149.71%41.25%290.46%-168.94%299.61%32.15%46.81%-
Net Income-39.03M-86.64M-80M-4.38M-857.08K-453.19K153.26K272.45K368.87K-1.22M-1.52M-1.2M-832.63K317.76K1.07M1.32M-388.01K336.59K-811.5K-2.01M-125.42K
Depreciation & Amortization2.38M7.64M7.79M595.49K10.56K12.11K225.85K157.08K134.16K152.89K125.52K142.12K150.14K178.02K166.12K138.51K133.15K135.56K117.15K183.37K133.46K
Stock-Based Compensation2.07M7.12M10.52M1.9M00000000000000000
Deferred Taxes-37K-39K-1.06M00089.84K-49.21K4.17K26.51K0000005.3K110.49K100.76K269.14K-247.28K
Other Non-Cash Items8.7M41.68M22.84M-12.53K24.22K871324.6K77.57K24.23K-38.35K421.28K-130.21K-335.54K645.58K199.61K131.38K266.59K621.34K48.03K-35.2K-138.15K
Working Capital Changes8.81M14.04M16.48M203.1K-65.52K49.4K-2.57M-1.98M907.32K824.66K118.25K-421.39K526.13K-2.18M640.63K-113.81K-789.99K-82.75K-16.16K768.44K-1.18M
Change in Receivables1.89M13.24M-1.45M-2.02M-1.55K-23.04K-1.59M-1.39M142.49K-71.04K174.16K-38.79K-496.57K-98.37K-224.79K-276.25K-735K-177.66K-176.39K862.91K-1.77M
Change in Inventory01.81M-288K-384.03K00000000623.89K-1.83M000-99.78K000
Change in Payables-1.59M-3.44M544K8.88M-9.32K0-546.55K166.81K88.83K-147.22K38.02K-466.27K-251.27K-288.13K583.56K335.32K-42.43K-43.08K155.97K-73.3K421.58K
Cash from Investing-452K2.14M-6.55M-5.14M-6.21K-18.84K-463.39K-801.23K-233.15K67.18K375.43K1.04M729.43K-1.04M175.5K-854.98K521.45K-871.53K-148.34K-233.27K2.18M
Capital Expenditures-84K-297K-624K-145.58K-6.21K-3.09K-260.62K-76.17K-81.8K-204.11K-69.33K-93.64K-191.89K-123.53K-271.15K-79.44K-120.59K-173.28K-181.55K-263.57K-53.78K
CapEx % of Revenue0.28%0.7%1.25%1.53%52.63%3.52%3.02%0.28%0.38%1.26%0.46%0.6%1.35%0.76%1.75%0.61%1.12%1.69%2.74%3.81%0.82%
Acquisitions000-3.86M00-202.77K0-241.74K30.37K0023.6K0008.1K392.08K7.18K12.48K0
Investments---------------------
Other Investing-368K2.43M-5.92M-1.13M0-15.75K0017.19K319.41K22.08K018.15K-132.47K105.03K-41.76K75.65K128.01K-121.41K17.82K1.35M
Cash from Financing17.18M12.93M20.66M10.51M718.27K821.84K1.6M1.41M221.95K349.53K275.07K410.86K-338.13K922.53K-305.44K-483.25K75.93K415.44K554.31K192.28K-37.49K
Debt Issued (Net)18.8M8.54M-1.5M-269.95K-17.39K-7.6K1.05M1.42M-17.71K-30.11K193.45K-15.79K-1.3K-18.16K41.26K-309.61K144.6K-995.4K554.31K174.45K-192.6K
Equity Issued (Net)5.15M2.38M21.09M10.71M609.59K779.18K556.57K0238.1K356.48K0264.58K-197.07K765.19K-73.95K001.46M0151.5K0
Dividends Paid000000000000-233.38K-111.79K-413.15K-127.31K00000
Share Repurchases000-395.28K00000000-245.3K0-77.97K000000
Other Financing-1.62M2M1.07M64.92K126.08K50.27K-277-16.96K1.56K23.16K81.63K162.07K93.61K287.3K140.4K-46.34K-68.67K-52.81K0-133.68K155.11K
Net Change in Cash-437K-472K-9.98M4.09M-145.95K412.19K-795.21K-614.96K1.44M160.02K-377.38K-26.04K-54.58K-1.28M2.1M263.47K-17.44K448.23K98.4K468.96K0
Free Cash Flow-17.19M-16.5M-24.06M-1.84M-894.04K-409.65K-2.03M-1.6M1.38M-442.19K-926.98K-1.66M-657.34K-1.15M1.81M1.39M-883.5K947.95K-743.27K-1.09M-1.61M
FCF Margin %-58.16%-38.68%-48.11%-19.41%-7576.58%-466.64%-23.44%-5.94%6.46%-2.73%-6.16%-10.62%-4.62%-7.14%11.67%10.75%-8.21%9.26%-11.2%-15.76%-24.47%
FCF Growth %-4.21%31.41%-1205.69%-106.08%-118.24%79.78%-26.65%-215.97%411.94%52.3%44.11%-152.33%43.02%-163.63%30.18%257.64%-193.2%227.54%31.9%32.22%-
FCF per Share-4874.96-12780.02-21157.43-1783.55-3101.60-1635.66-9864.47-6850.736134.23-2413.37-5412.69-11425.92-4269.66-7762.9112632.0810042.13-6495.267378.23-6342.50-11711.96-3448.48
FCF Conversion (FCF/Net Income)0.43x0.19x0.29x0.41x1.04x0.86x-42.41x-5.60x3.90x0.21x0.56x1.34x0.59x-3.25x1.94x1.12x1.99x3.33x0.69x0.41x-2.46x
Interest Paid000000000000000000000
Taxes Paid000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Imminent liquidity and solvency

Persistent Disconnect Between Earnings Reality

According to historical financial data, HUBC consistently reports net losses that significantly exceed operating cash outflows, with the OCF/NI ratio fluctuating between 0.19 and 0.50 in recent quarters, suggesting that non-cash charges and accounting adjustments are masking the true severity of the company's underlying cash burn.

The persistent gap between net income and operating cash flow indicates that the company's accounting losses are not merely non-cash paper entries but reflect a structural inability to generate positive cash from operations. Investors should monitor this divergence as it suggests that the business model requires continuous external capital to bridge the gap between reported losses and actual cash requirements.

Negative Free Cash Flow Trajectory

As reported in financial statements, HUBC's free cash flow remains deeply negative, with margins reaching -46.2% in the most recent quarter, highlighting a trend where the company's cash consumption is accelerating relative to its ability to generate revenue from its specialized security product suite.

The consistent negative free cash flow trajectory suggests that the company is currently unable to fund its operations through internal cash generation. This trend appears to be worsening, as the lack of a clear path to positive cash flow implies that the firm remains entirely dependent on external financing to sustain its current R&D and operational overhead.

Working Capital Volatility Masks Burn

Based on reported figures, HUBC's working capital changes have been highly erratic, including a $7.9 million inflow in 2024Q4, which appears to be a temporary relief measure rather than a sustainable improvement in the company's ability to manage its collections and payables effectively.

The reliance on working capital fluctuations to mitigate cash burn suggests that the company may be aggressively managing its payables or timing receipts to preserve liquidity. Such tactics are often unsustainable and may indicate that the underlying operational cash flow is even weaker than the headline figures suggest.

Capital Deployment Constrained by Liquidity

As indicated by recent SEC filings, HUBC's capital deployment is effectively non-existent, with no dividends or buybacks, as the company is forced to prioritize the preservation of its dwindling $3 million cash reserve to cover ongoing operating losses and essential R&D expenditures.

The absence of meaningful capital deployment reflects a company in survival mode rather than growth mode. Given the current cash-to-burn ratio, any future capital allocation will likely be directed toward debt service or emergency liquidity needs rather than strategic investments or shareholder returns.

HUBC — Frequently Asked Questions

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

How much cash does HUB Cyber Security Ltd. (HUBC) generate from operations?

HUB Cyber Security Ltd. (HUBC) generated $-17.1M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is HUB Cyber Security Ltd.'s free cash flow?

HUB Cyber Security Ltd. (HUBC) reported negative free cash flow of $17.2M in 2024, indicating capital requirements exceeded cash from operations.

What is HUB Cyber Security Ltd.'s capital expenditure (CapEx)?

HUB Cyber Security Ltd. (HUBC) spent $0.1M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.