Persistent negative free cash flow, including a $3.5 million outflow in 2026Q1, underscores the firm's reliance on external financing despite an opportunistic $35.0 million share repurchase in 2025Q3.
| Cash from Operations | -10.01M | -12.2M | -6.4M | -7.86M | -7.23M | -7.32M | -4.66M | -3.02M | -2.89M | -2.63M | -1.19M | -636.33K |
| Operating CF Margin % | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating CF Growth % | -88.97% | -90.52% | 18.5% | -8.71% | 1.21% | -56.95% | -54.5% | -4.54% | -9.87% | -119.94% | -87.74% | - |
| Net Income | -14.98M | -13.72M | -15.59M | -8.4M | -10.52M | -9.1M | -6.3M | -4.22M | -3.23M | -16.55M | -1.19M | -687.31K |
| Depreciation & Amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 2.38M | 0 | 1.14M | 1.9M | 1.64M | 1.47M | 1.32M | 1.01M | 529.33K | 305.2K | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 1.28M | 4.12M | 4.55M | 0 | 0 | 0 | -122.4K | 0 | 441.65K | 13.5M | 9.33K | -73.84K |
| Working Capital Changes | 1.31M | -2.61M | 3.49M | -1.35M | 1.65M | 317.77K | 443.81K | 196.02K | -188.16K | 120.58K | -9.04K | 50.98K |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 872.05K | 388.22K | 506.79K | -1.33M | 1.48M | 403.97K | 447.6K | 243.53K | 87.68K | 247.36K | -9.33K | 73.84K |
| Cash from Investing | -68.71M | -63.45M | -14.34M | 4.93M | -4.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| CapEx % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | 91.49M | 91.57M | 59.29M | 2.03M | 32.87K | 10.88M | 8.18M | 9.35M | -206.27K | 9.54M | 1.26M | 3.44M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 122.4K | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 92.69M | 92.71M | 59.4M | 2.07M | 109.34K | 10.93M | 8.18M | 10.22M | 0 | 4.71M | 1.26M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -35M | -35M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -1.2M | -1.13M | -104.14K | -46.97K | -76.46K | -45.77K | -115.57K | -874.81K | -206.27K | 4.83M | 0 | 3.44M |
| Net Change in Cash | 12.83M | 16.02M | 38.55M | -920.11K | -12.12M | 3.57M | 3.52M | 6.32M | -2.89M | 6.91M | 67.87K | 2.81M |
| Free Cash Flow | -10.01M | -12.2M | -6.4M | -7.86M | -7.23M | -7.32M | -4.66M | -3.02M | -2.89M | -2.63M | -1.19M | -636.33K |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - | - | - |
| FCF Growth % | 3.84% | -90.52% | 18.5% | -8.71% | 1.21% | -56.95% | -54.5% | -4.54% | -9.87% | -119.94% | -87.74% | - |
| FCF per Share | -1.17 | -1.65 | -0.56 | -0.54 | -0.57 | -0.59 | -0.43 | -0.29 | -0.28 | -0.25 | -0.12 | -0.08 |
| FCF Conversion (FCF/Net Income) | 0.67x | 0.89x | 0.41x | 0.94x | 0.69x | 0.80x | 0.74x | 0.71x | 0.89x | 0.16x | 1.01x | 0.93x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Clinical trial binary outcomes
As reported in financial statements, the OCF/NI ratio has fluctuated wildly, reaching a high of 2.16 in 2025Q1, which suggests that net income is a poor proxy for the actual cash-based operational requirements of the company's ongoing clinical development programs.
The significant variance between net income and operating cash flow indicates that non-cash items and working capital adjustments are heavily influencing the reported bottom line. Investors should monitor this divergence, as it suggests that the company's accounting earnings do not capture the true intensity of the cash burn required to sustain its R&D pipeline.
Based on the provided cash flow data, Monopar has consistently generated negative free cash flow, with quarterly outflows ranging from $1.1 million to $5.7 million, confirming that the firm remains entirely dependent on external financing to fund its research and development activities.
The absence of positive free cash flow is expected for a pre-revenue biotech, but the volatility in quarterly outflows warrants further investigation into the timing of clinical trial payments. This trend implies that the company's cash runway is highly sensitive to the pace of trial enrollment and regulatory milestones.
According to recent SEC filings, working capital changes have been highly erratic, swinging from a $4.4 million outflow in 2025Q1 to a $4.1 million inflow in 2024Q4, which suggests that the timing of vendor payments and clinical trial accruals creates significant quarterly cash flow noise.
These fluctuations appear to be driven by the episodic nature of clinical trial expenses rather than operational efficiency. Analysts should interpret these swings as a reflection of the company's reliance on third-party research organizations, which can lead to lumpy cash outflows that do not necessarily correlate with long-term value creation.
As evidenced by the 2025Q3 data, the company utilized $35.0 million for share repurchases, a move that appears counterintuitive for a pre-revenue firm and warrants further investigation into management's rationale regarding capital preservation versus shareholder return.
This deployment of capital is unusual for a clinical-stage entity and may indicate a management preference for managing equity dilution or signaling confidence in the pipeline. However, investors should monitor whether such large cash outlays prematurely shorten the runway needed to reach critical clinical data readouts.
Based on historical data, stock-based compensation has been a recurring feature, peaking at $1.4 million in 2025Q1, which effectively serves as a non-cash mechanism to preserve the company's cash position while simultaneously diluting existing shareholders.
The reliance on equity-based incentives suggests that the company is attempting to manage its cash burn by shifting compensation costs off the cash flow statement. This practice may mask the true economic cost of talent acquisition and retention, which is a critical component of the firm's R&D-heavy business model.
Quick answers to the most common questions about buying MNPR stock.
Monopar Therapeutics Inc. (MNPR) generated $-12.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Monopar Therapeutics Inc. (MNPR) reported negative free cash flow of $12.2M in 2025, indicating capital requirements exceeded cash from operations.
Monopar Therapeutics Inc. (MNPR) 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.
In 2025, Monopar Therapeutics Inc. (MNPR) spent $35.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.