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
ICCCImmuCell Corporation
$9.79$89M
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
HomeStocksICCCCash Flow

ImmuCell Corporation (ICCC) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow conversion remains inconsistent, as evidenced by the FCF margin swinging from -32.3% in 2025Q3 to a positive 32.8% in 2026Q1 due to working capital fluctuations.

ICCC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations4.47M2.48M357.9K-4.67M-1.54M954.17K1.32M233.51K-373.4K1.18M-323.9K2.9M302.36K1.1M344.39K-37.31K-808.61K-109.67K53.14K349.56K1.36M764.78K1.36M1.4M1.9M906K81.5K679.7K600K100K-100K
Operating CF Margin %-8.95%1.35%-26.75%-8.31%4.96%8.58%1.7%-3.4%11.27%-3.39%28.35%3.98%18.29%6.39%-0.73%-18.44%-2.43%1.15%5.76%28.28%15.35%36.74%41.82%30.69%13.57%1.45%13.85%13.33%2.17%-2.27%
Operating CF Growth %16133.16%591.61%107.66%-202.76%-261.8%-27.47%463.39%162.54%-131.76%463.02%-111.17%859.19%-72.48%219.02%1022.93%95.39%-637.35%-306.38%-84.8%-74.26%77.57%-43.69%-3.27%-26.05%109.53%1011.59%-88.01%13.28%500%200%-133.33%
Net Income-545.4K-1.04M-2.16M-5.77M-2.49M-78.29K-1.02M-1.3M-2.32M-168.15K508.45K1.21M-167.16K117.39K89.51K-409.51K-384.68K-216.49K-468.56K662.14K143.52K707.78K143.52K411.22K886.24K420K2.22M550.84K-100K300K-100K
Depreciation & Amortization2.58M2.73M2.69M2.72M2.49M2.46M2.35M2.27M1.52M904.43K802.38K529.26K448.92K417.2K402.52K418.37K419.51K424.44K399.1K788.9K278.52K643.62K278.52K256.27K236.77K177K133.16K101.54K100K100K100K
Stock-Based Compensation381.61K295.87K326K368.87K266.24K144.31K253.13K313.14K344.02K199.78K67.4K23.22K30K31.36K35.98K38.17K29.51K94.06K55.28K000000000000
Deferred Taxes0000030.96K-14.63K24.68K462.31K-284.81K236.29K821.47K-88.59K87.17K94.37K-302.5K-299.17K-213.35K-108.14K435.2K-62.12K140K6.49K280.67K589.48K255K-1.75M0000
Other Non-Cash Items2.58M2.54M-91.76K260.82K28.8K18.56K-780.35K19.45K-681.44K-8.36K37.51K-3.98K4.52K35.18K12.27K10.82K57529.86K51.9K87.22K68.61K5.21K2.89K33.7K-4.79K-2K097.13K100K-100K0
Working Capital Changes-527.87K-2.05M-406.52K-2.27M-1.83M-1.62M532.26K-1.1M302.66K532.92K-1.98M317.03K74.67K410.36K-290.26K207.33K-574.36K-228.19K123.55K-1.63M926.61K-731.84K926.61K422.08K190.68K56K-527.54K-69.81K500K-200K-100K
Change in Receivables652.01K352.12K-1.59M0935.63K-897.43K-159.64K-704.87K411.72K-330.31K-277.52K251.19K-373.88K-20.06K-227.86K205.05K-6.47M-5.71M-6.1M000000000000
Change in Inventory-1.32M-2.15M699.22K0-2.95M-997.46K425.74K-186.59K-281.94K77.17K-1.14M75.55K260.75K442.49K17.46K-65.45K-513.63K-490.99K-7.79K200.57K6.84K-36.42K6.84K115.69K-256.33K-31K18.21K-44.71K0200K0
Change in Payables212.59K0362.61K157K342245.76M299.88M-190.21K196.98K448.64M-182.51M60.36M178.56M-95.5K100.05K59.48K-26.81K29.98K-16.7K000000000000
Cash from Investing-1.05M-1.21M-461.23K-1.89M-3.96M-1.6M-2.57M-3.4M-1.79M-12.27M-4.42M-4.62M-1.54M-1.34M1.66M-1.19M266.45K-215.44K-45.85K-481.37K-3.16M-1.38M-3.16M-405.52K-1.03M-963K-309.73K-394.62K0-100K-500K
Capital Expenditures-1.1M-1.25M-465.73K-1.89M-3.98M-2.61M-4.07M-1.39M-2.03M-17.76M-3.59M-2.72M-1.54M-597.7K-275.39K-243.74K-116.55K-459.55K-410.62K-1.53M-1.3M-185.13K-338.23K-304.25K-250K-896K-274.73K-131.59K-100K-100K-400K
CapEx % of Revenue3.67%4.52%1.76%10.83%21.41%13.56%26.55%10.14%18.48%170.26%37.58%26.58%20.21%9.95%5.11%4.77%2.66%10.19%8.86%25.17%27.14%3.72%9.15%9.06%4.04%13.42%4.87%2.68%2.22%2.17%9.09%
Acquisitions39.23K00011K15.29K45.6K-8.91K-14.08K-8.66K-368.22K00000000000-965K000-35K-250K000
Investments-------------------------------
Other Investing6.9K36.13K4.5K2.47K11K15.29K45.6K450K250K45K30.94K66.22K0-745K1.94M000004K6K4K03K-67K0-13.02K100K0-100K
Cash from Financing-1.21M-1.21M2.88M1.75M1.11M3.88M1.91M6.94M889.62K9.75M8.32M2.44M-187.16K-159.3K-114.79K614.58K965.65K100.67K2-24.41K146.29K114.27K146.29K2.36K-391.46K45K299.68K-298-100K200K100K
Debt Issued (Net)-1.51M-1.48M-1.47M1.81M1.1M-368.27K1.96M-1.36M795.33K5.99M-135.84K2.33M-190.31K-181.44K-172.85K454.77K986.14K0000000-414.18K-20.48K-18.69K-17.26K-100K-200K0
Equity Issued (Net)329.9K349.33K4.36M004.23M00008.47M000006K00-27.24K146.29K114.27K146.29K2.36K22.72K65.86K318.37K16.96K0200K0
Dividends Paid0000000000000000000000000000000
Share Repurchases0000000000000000000-65.45K000-12.27K0000000
Other Financing-24.9K-82.51K-5.04K-62.77K11.36K13.96K-53.13K8.3M94.28K3.75M-14.76K111.79K3.15K22.15K58.06K159.81K-26.49K100.67K22.83K000000000200K100K
Net Change in Cash2.21M48.6K2.78M-4.81M-4.39M3.24M656.64K3.77M-1.28M-1.35M3.58M723.3K-1.42M-403.33K1.89M-617.47K423.5K-224.44K7.29K-156.22K-1.66M-500.23K-1.66M1M472.88K-12K71.46K284.78K500K200K-500K
Free Cash Flow3.38M1.22M-107.82K-6.57M-5.52M-1.65M-2.76M-1.16M-2.4M-16.58M-3.91M181.05K-1.23M500.96K69K-281.05K-925.16K-569.21K-357.49K-1.18M54.81K579.65K1.02M1.1M1.65M10K-193.22K548.1K500K0-500K
FCF Margin %11.28%4.43%-0.41%-37.59%-29.72%-8.6%-17.97%-8.44%-21.88%-158.99%-40.97%1.77%-16.23%8.34%1.28%-5.5%-21.09%-12.62%-7.71%-19.41%1.14%11.63%27.59%32.75%26.65%0.15%-3.43%11.16%11.11%--11.36%
FCF Growth %327.97%1236%98.36%-18.98%-233.59%39.99%-138.09%51.82%85.51%-324.12%-2259.8%114.68%-346.16%626.09%124.55%69.62%-62.53%-59.23%69.66%-2249.85%-90.54%-43.16%-7.26%-33.29%16383.81%105.18%-135.25%9.62%-100%-350%
FCF per Share0.370.14-0.01-0.85-0.71-0.22-0.38-0.17-0.44-3.35-0.900.06-0.410.160.02-0.09-0.31-0.19-0.12-0.390.020.190.340.390.600.00-0.070.220.21--0.18
FCF Conversion (FCF/Net Income)-6.19x-2.38x-0.17x0.81x0.62x-12.19x-1.29x-0.18x0.16x-7.00x-0.64x2.39x-1.81x9.36x3.85x0.09x2.10x0.51x-0.11x0.53x2.10x1.08x9.46x3.41x2.14x2.16x0.04x1.23x-6.00x0.33x1.00x
Interest Paid325.16K443.02K528.91K0338.52K308.68K481.41K420.96K403.54K186.54K153.09K77.16K58.41K075.68K78.74K20K00000000000000
Taxes Paid48610.69K7.29K04.92K5.11K4.58K3.57K4.22K6.07K123.58K3.13K2520708510144360.78K147.73K000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowImproving
Top Statement Risk

Regulatory and manufacturing dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Remains Highly Volatile

According to quarterly cash flow data, ImmuCell's OCF/NI ratio has fluctuated wildly, reaching a high of 8.46 in 2025Q3 and dipping to -0.17 in 2025Q4, which highlights a significant disconnect between accounting net income and the actual cash generated by core operations.

The extreme variance in the conversion ratio suggests that net income is heavily influenced by non-cash items and timing differences rather than consistent operational performance. Investors should monitor whether this volatility stems from biological asset valuation adjustments or lumpy revenue recognition patterns that mask the underlying cash-generating capability of the First Defense franchise.

Free Cash Flow Margin Instability

As reported in financial statements, ImmuCell's FCF margin has swung from a negative 32.3% in 2025Q3 to a positive 32.8% in 2026Q1, indicating that the company's ability to self-fund its R&D pipeline remains highly sensitive to quarterly production yields and distributor purchasing cycles.

The erratic FCF trajectory underscores the difficulty of maintaining a steady cash position while managing a high-fixed-cost biological manufacturing facility. This inconsistency suggests that the company may struggle to achieve sustained self-funding status until the Re-Tain pipeline transitions from a cash-consuming R&D project to a commercial revenue contributor.

Working Capital Swings Drive Liquidity

Based on reported figures, working capital changes have been a primary driver of cash flow volatility, with a $946.2K inflow in 2026Q1 contrasting sharply with a $1.7M outflow in 2025Q3, reflecting the inherent challenges of managing inventory in a biological production environment.

The significant swings in working capital suggest that inventory management and the timing of receivables are critical to the company's short-term liquidity. Analysts should investigate whether these fluctuations are indicative of supply chain bottlenecks or if they represent strategic inventory builds that may lead to future obsolescence risks.

Capital Intensity Remains Relatively Low

Data indicates that ImmuCell's CapEx/Revenue ratio has remained modest, peaking at 10.8% in 2025Q3 but generally hovering below 5%, which suggests that the company's current manufacturing infrastructure is not overly capital-intensive relative to its top-line performance.

While the low capital intensity is a positive signal for potential margin expansion, it also implies that the company may be under-investing in capacity or relying on legacy equipment that could require significant future upgrades. Investors should monitor whether this level of investment is sufficient to support the anticipated scale-up of the Re-Tain product line.

ICCC — Frequently Asked Questions

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

How much cash does ImmuCell Corporation (ICCC) generate from operations?

ImmuCell Corporation (ICCC) generated $2.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is ImmuCell Corporation's free cash flow?

ImmuCell Corporation (ICCC) generated $1.2M 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 ImmuCell Corporation's capital expenditure (CapEx)?

ImmuCell Corporation (ICCC) spent $1.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.