Operating cash flow of $41.7M in 2026Q3 and buybacks of $20.4M to $30.9M per quarter indicate capital is being split between shareholder returns and acquisitions, while free cash flow margin compressed from 54.9%-60.2% in 2024-2025 to 35.5%-43.1% in 2026.
Innoviva, Inc. (INVA) cash flow statement — 24-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 |
|---|
| Cash from Operations | 183.47M | 196.93M | 188.69M | 141.06M | 201.73M | 363.81M | 313.11M | 257.46M | 223.53M | 141.75M | 60.98M | 10.13M | -130.72M | -129.6M | -127.95M | -88.34M | -75.14M | -58.06M | -99.91M | -104.37M | -104.79M | -58.65M | -47.82M | -31.68M | -58.6M |
| Operating CF Margin % | - | 46.32% | 52.6% | 45.44% | 60.88% | 92.84% | 92.97% | 98.64% | 85.64% | 65.26% | 45.66% | 18.78% | -1550.14% | -2859.71% | -2279.6% | -360.39% | -310.22% | -238.22% | -432.59% | -474.38% | -535% | -486.52% | -534.93% | -878.67% | -37564.74% |
| Operating CF Growth % | -33.63% | 4.37% | 33.76% | -30.07% | -44.55% | 16.19% | 21.62% | 15.18% | 57.7% | 132.43% | 501.95% | 107.75% | -0.86% | -1.29% | -44.85% | -17.56% | -29.42% | 41.88% | 4.27% | 0.4% | -78.69% | -22.63% | -50.98% | 45.95% | - |
| Net Income | 193.44M | 271.17M | 23.39M | 179.72M | 220.26M | 368.84M | 293.81M | 190.99M | 406.33M | 134.27M | 59.54M | -18.76M | -168.46M | -170.7M | -18.54M | -115.34M | -83.86M | -85.3M | -93.64M | -160M | -166.04M | -143.16M | -102.65M | -70.58M | -79.23M |
| Depreciation & Amortization | 40.55M | 40.23M | 39.85M | 35.7M | 19.51M | 13.83M | 0 | 13.87M | 13.87M | 13.98M | 13.95M | 13.93M | 12.18M | 8.2M | 7.33M | 7.58M | 6.34M | 5.54M | 6.96M | 4.06M | 4.2M | 4.11M | 4.81M | 5.21M | 5.12M |
| Stock-Based Compensation | 27.14M | 9.45M | 6.37M | 5.84M | 7.35M | 2.02M | 1.7M | 2.06M | 3.23M | 9.83M | 8.3M | 6.87M | 27.39M | 25.69M | 23.78M | 24.92M | 19.01M | 20M | 18.02M | 22.49M | 21.83M | 5.62M | 8.52M | 0 | 0 |
| Deferred Taxes | 17.85M | 43.85M | -12.62M | 4.4M | 25.01M | 76.43M | 60.42M | 41.88M | -196.05M | 7.15M | 0 | 0 | 5.49M | 1.42M | 0 | 0 | 33K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -130.96M | -143.6M | 138.62M | -59.81M | -77.27M | -80.43M | -28.5M | 5.57M | 12.91M | 4.79M | 1.16M | 24.94M | 22.93M | 17K | 187K | 16K | 8K | -13K | 77K | 533K | 761K | 582K | 4.08M | 4.06M | 6.49M |
| Working Capital Changes | -42.09M | -24.16M | -6.93M | -24.79M | 6.87M | -16.87M | -14.32M | 3.1M | -16.76M | -28.28M | -21.96M | -16.85M | -30.25M | 5.77M | -140.71M | -5.51M | -16.67M | 1.71M | -31.33M | 28.54M | 34.46M | 74.21M | 37.42M | 29.64M | 9.01M |
| Change in Receivables | -8.85M | -6.95M | -2.29M | -20M | 9.79M | -16.78M | -14.5M | 3.86M | -12.75M | -23.69M | -20.62M | -15.68M | -7.3M | -1.42M | -841K | 0 | -448K | 0 | -3.52M | -177K | 12K | 2.37M | -3.77M | 1.09M | -2.15M |
| Change in Inventory | -9.55M | -12.92M | -6.81M | -12M | 280K | 0 | 0 | -664K | -3.43M | 0 | 0 | 0 | -1.91M | -3.1M | -4.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 255K | 2.83M | -4.58M | 3.78M | 92K | -39K | 56K | -1K | -590K | 473K | -690K | -238K | -7.7M | 1.61M | -1.48M | 3.31M | -236K | 0 | -8.22M | -11.38M | 7.2M | 9.66M | 6.68M | 0 | 0 |
| Cash from Investing | -49K | 40.5M | -63.79M | -66.76M | -56.63M | 43.72M | -314.94M | -18M | 3.52M | -23.24M | -4.58M | 159.17M | -65.06M | -219.58M | -58.28M | -55.82M | -40.31M | 1.74M | -67.37M | 110.59M | -18.58M | 3.34M | -100.37M | -13.61M | 51.58M |
| Capital Expenditures | -2.08M | -1.13M | -270K | -411K | -67K | -1.3M | -13K | -12K | 0 | 0 | -278K | -7K | -689K | -87.73M | -2.59M | -3.63M | -861K | -744K | -1.03M | -9.82M | -5.71M | -3.44M | -2.08M | -763K | -6.99M |
| CapEx % of Revenue | 0.47% | 0.27% | 0.08% | 0.13% | 0.02% | 0.33% | 0% | 0% | - | - | 0.21% | 0.01% | 8.17% | 1935.88% | 46.14% | 14.8% | 3.55% | 3.05% | 4.46% | 44.62% | 29.14% | 28.56% | 23.32% | 21.16% | 4478.21% |
| Acquisitions | 39.88M | 28.16M | 0 | 0 | -33.2M | -235.81M | -102.86M | 17.99M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12K | 0 | 103K | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 18.65M | -9.36M | -3.9M | 0 | -56.63M | -20.98M | 0 | -17.99M | 0 | 0 | 0 | 0 | -134.03M | 100K | 160K | 575K | 557K | 2.88M | 281K | 1.18M | -443K | 1.09M | 4.75M | 1M | -4.75M |
| Cash from Financing | -78.53M | 8.55M | -13.45M | -171.84M | -55.57M | -452.5M | -29.79M | -23.78M | -237.97M | -163.19M | -97.57M | -106.92M | 149.07M | 397.84M | 236.31M | 25.6M | 231.25M | 11.59M | 173.12M | 7.83M | 145.97M | 3.68M | 213.85M | -27.76M | 66.71M |
| Debt Issued (Net) | 0 | -25K | 0 | -96.2M | 66.37M | 0 | 0 | -13.75M | -230M | -63.74M | -18.4M | 0 | 434.68M | 281.62M | -510K | -206K | -184K | -131K | 166.63M | -88K | -1.25M | -2.52M | -3.47M | -28.18M | 26.59M |
| Equity Issued (Net) | -78.22M | 8.58M | -13.45M | -75.64M | -8.59M | -393.04M | 344K | 538K | -1.93M | -99.63M | -78.21M | -27.83M | 48.92M | 153.02M | 236.38M | 25.81M | 231.43M | 11.72M | 6.49M | 7.91M | 147.22M | 6.21M | 217.32M | 418K | 40.12M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11K | -80K | -281K | -960K | -87.33M | -56.99M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -81.94M | -4.67M | -14.92M | -75.81M | -8.59M | -394.21M | -92K | -89K | -3.07M | -99.63M | -79.17M | -27.83M | -5.66M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -312K | 0 | 0 | 0 | -113.35M | -59.46M | -30.13M | -10.55M | -5.96M | 459K | 0 | 8.24M | -277.54M | -36.8M | 441K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 104.88M | 245.98M | 111.45M | -97.54M | 89.52M | -44.96M | -31.61M | 215.68M | -10.92M | -44.68M | -41.16M | 62.38M | -46.71M | 48.66M | 50.07M | -118.56M | 115.79M | -44.74M | 5.85M | 14.04M | 22.6M | -51.62M | 65.66M | -73.05M | 59.68M |
| Free Cash Flow | 181.39M | 186.43M | 188.42M | 140.65M | 201.66M | 362.51M | 313.1M | 257.45M | 223.53M | 141.75M | 60.71M | 10.12M | -131.41M | -217.34M | -130.54M | -91.97M | -76M | -58.81M | -100.94M | -114.19M | -110.5M | -62.09M | -49.91M | -32.44M | -65.59M |
| FCF Margin % | 41.06% | 43.85% | 52.53% | 45.3% | 60.86% | 92.51% | 92.96% | 98.63% | 85.64% | 65.26% | 45.45% | 18.77% | -1558.31% | -4795.59% | -2325.74% | -375.19% | -313.77% | -241.27% | -437.05% | -519% | -564.14% | -515.08% | -558.25% | -899.83% | -42042.95% |
| FCF Growth % | -7.71% | -1.06% | 33.96% | -30.25% | -44.37% | 15.78% | 21.62% | 15.17% | 57.7% | 133.5% | 499.62% | 107.7% | 39.54% | -66.48% | -41.95% | -21% | -29.24% | 41.74% | 11.6% | -3.34% | -77.97% | -24.4% | -53.85% | 50.54% | - |
| FCF per Share | 2.52 | 2.20 | 2.54 | 1.62 | 2.12 | 3.84 | 2.76 | 2.27 | 1.97 | 1.18 | 0.49 | 0.09 | -1.17 | -2.12 | -1.44 | -1.12 | -1.05 | -0.93 | -1.64 | -1.89 | -1.87 | -1.17 | -1.50 | -4.76 | -10.35 |
| FCF Conversion (FCF/Net Income) | 0.94x | 0.73x | 8.07x | 0.78x | 0.94x | 1.37x | 1.40x | 1.64x | 0.57x | 1.06x | 1.02x | -0.54x | 0.78x | 0.76x | 6.90x | 0.77x | 0.90x | 0.68x | 1.07x | 0.65x | 0.63x | 0.41x | 0.47x | 0.45x | 0.74x |
| Interest Paid | 0 | 0 | 10.36M | 0 | 11.74M | 0 | 9.93M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 11.79M | 0 | 53.85M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying INVA stock.
Innoviva, Inc. (INVA) generated $196.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Innoviva, Inc. (INVA) generated $186.4M 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.
Innoviva, Inc. (INVA) spent $1.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Innoviva, Inc. (INVA) spent $4.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Earnings quality divergence from operating cash
Metrics are mathematically derived from official filings.
Operating Cash Diverges From Reported Earnings
Based on INVA's reported figures, operating cash flow stayed positive at $35.3M to $54.5M per quarter across 2025Q4 to 2026Q3 while net income swung between $186.6M and -$83.4M, making the net income to operating cash flow relationship unusually unstable.
The gap between net income and operating cash flow is the central signal in this dataset, with operating cash flow to net income ratios ranging from -0.62 to 0.69 in the most recent quarters. This pattern suggests that large non-cash or non-operating items, such as impairments, fair value changes, or amortization tied to the royalty and acquisition accounting, are driving reported earnings more than underlying cash generation. Investors should monitor the reconciliation between these two figures before treating either as a reliable proxy for earning power.
Free Cash Flow Steady Despite Earnings Volatility
As reported in financial statements, INVA's free cash flow margin held between 35.5% and 43.1% across 2026Q1 to 2026Q3, compared with 54.9% to 60.2% in 2024 and 2025, indicating a meaningful compression as product sales have grown.
The compression in free cash flow margin from the mid-50s to the high-30s is consistent with the shift toward lower-margin product revenue and rising commercial overhead noted in prior analysis. Capital expenditure remains negligible relative to revenue, so the margin decline reflects operating cost structure rather than reinvestment demands. This suggests the underlying royalty engine is still generating cash, but its contribution is being diluted by the newer operating segments.
Buybacks Continue Amid Acquisition Activity
According to recent SEC filings, INVA repurchased $20.4M to $30.9M of stock in each of the last three reported quarters while acquisition outflows appear in 2025, indicating capital is being split between shareholder returns and platform expansion.
The company paid no dividends across the period, directing its free cash flow toward repurchases and acquisitions instead. This dual deployment suggests management is willing to fund growth from cash generation rather than external debt, which is consistent with the adequate balance sheet rating. Whether this allocation creates value depends on whether acquired assets such as the infectious disease products reach commercial scale, a question the cash flow data alone cannot resolve.
Cumulative Cash Gap Warrants Further Review
Based on INVA's reported figures, cumulative operating cash flow over the ten quarters shown substantially exceeds cumulative net income, which is depressed by several large negative quarters.
Summing the reported quarters, operating cash flow totals roughly $470M against net income near $200M, a divergence driven largely by the negative net income quarters in 2024Q2, 2025Q1, 2026Q2, and 2026Q3. This pattern may reflect non-cash charges that are excluded from cash flow but included in earnings, or the reverse, and the reasons are not identified in the available data. Such a gap warrants further investigation before drawing firm conclusions about earnings durability.
Cash Generation May Mask Structural Shifts
Based on reported figures, INVA's operating cash flow may overstate the durability of its cash engine, as the cash flow statement does not separately disclose the cash cost of the recent product commercialization ramp.
Stock-based compensation remained modest at $1.7M to $16.2M per quarter, so it does not appear to explain the cash versus earnings gap, but the working capital swings, including a $14.5M outflow in 2026Q1, may be masking the timing of collections from product sales. If the GSK royalty stream faces the Medicare negotiation overhang noted in recent context, the operating cash base could compress faster than the current quarterly run rate implies. Investors should treat the strong recent operating cash flow as a conditional rather than settled indicator of cash generation.