Free cash flow remains deeply negative, evidenced by a $2.5M outflow in 2026Q1 and a total cash reserve that has dwindled to $11.4M from a peak of $24.4M in 2024Q4.
| Cash from Operations | -14.03M | -14.51M | -3.29M | -6.17M | -10.23M | -9.55M | -9.03M | -10.34M | -9.61M | -6.15M | -3.2M | -3.33M | -2.55M |
| Operating CF Margin % | - | -35.46% | -10.11% | -32.08% | -65.79% | -68.9% | -119.11% | -269.48% | -393.04% | -394.74% | -290.29% | -483.49% | -278.9% |
| Operating CF Growth % | -501.08% | -341.09% | 46.7% | 39.68% | -7.18% | -5.7% | 12.66% | -7.66% | -56.11% | -92.13% | 3.95% | -30.92% | - |
| Net Income | -15.12M | -15.57M | -6.18M | -8.15M | -10.72M | -10.37M | -11.56M | -10.71M | -10.32M | -12.1M | -3.62M | -3.73M | -2.92M |
| Depreciation & Amortization | 1.53M | 1.98M | 776.97K | 517.68K | 542.63K | 335.96K | 108.67K | 95.12K | 69.68K | 11.41K | 7.73K | 5.31K | 6.16K |
| Stock-Based Compensation | 1.54M | 2.08M | 874.44K | 1.12M | 1.19M | 1.1M | 614.3K | 907.99K | 814.67K | 279.51K | 94.09K | 53.84K | 89.39K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.92K | -56.67K | 0 | 0 | 0 |
| Other Non-Cash Items | 1.3M | 855.86K | -17.37K | 48.31K | 204.34K | -19.73K | 959.13K | -81.92K | -36.27K | 5.2M | 5.35K | -28.06K | 234.25K |
| Working Capital Changes | -3.29M | -3.86M | 1.26M | 293.21K | -1.45M | -588.01K | 848.91K | -550.01K | -186.57K | 505.97K | 307.18K | 363.96K | 43.33K |
| Change in Receivables | 322.98K | 376.97K | -1.56M | -495.6K | 47.45K | -1.05M | -522.94K | -42.03K | -101.49K | -182.53K | 1.14K | 115.99K | -47.33K |
| Change in Inventory | -559.23K | -662.68K | -1.4M | -384.78K | -607.4K | -118.22K | -271.55K | -213.56K | -140.82K | -161.07K | 120.59K | 16.28K | -90.57K |
| Change in Payables | -3.14M | -2.9M | 4.69M | 1.79M | -711.9K | 0 | 1.22M | 60.74K | 466.19K | 563.23K | 364.17K | 0 | 0 |
| Cash from Investing | -5.66M | -7.06M | 259.98K | -2.03M | -310.79K | -326.46K | -45.75K | -51.99K | -126.87K | -67K | -1.86K | -27.94K | -3.53K |
| Capital Expenditures | -1.57M | -1.74M | -1.36M | -145.82K | -111.79K | -326.46K | -45.75K | -51.99K | -126.87K | -67K | -1.86K | -27.94K | -3.53K |
| CapEx % of Revenue | 3.8% | 4.26% | 4.18% | 0.76% | 0.72% | 2.36% | 0.6% | 1.35% | 5.19% | 4.3% | 0.17% | 4.05% | 0.39% |
| Acquisitions | 0 | 0 | 0 | 0 | -199K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -1.59M | -1.59M | 0 | 0 | -199K | 0 | 0 | 0 | -126.87K | 0 | 0 | 0 | 0 |
| Cash from Financing | 11.46M | 11.43M | 20.93M | 9.71M | 376.86K | 13.17M | 16.78M | 8.32M | 3.34M | 18.38M | 2.96M | 1.98M | 3.44M |
| Debt Issued (Net) | 11.43M | 11.43M | 0 | 0 | 0 | 0 | -1.96M | 2.79M | 0 | 554.1K | 2.96M | 425K | 0 |
| Equity Issued (Net) | 0 | 0 | 20.37M | 9.72M | 376.86K | 1.1M | 18.55M | 5.6M | 0 | 17.7M | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -74.21K | 0 | 0 | 0 | 0 |
| Other Financing | 36.51K | 0 | 563.64K | -8.12K | 0 | 12.07M | 185.3K | -73.38K | 3.34M | 129.61K | 2.87K | 1.56M | 3.44M |
| Net Change in Cash | -8.4M | -10.04M | 17.88M | 1.53M | -10.18M | 3.28M | 7.7M | -2.08M | -6.4M | 12.16M | -245.44K | -1.38M | 885.62K |
| Free Cash Flow | -17.34M | -16.25M | -4.65M | -6.32M | -10.35M | -9.87M | -9.08M | -10.39M | -9.73M | -6.22M | -3.2M | -3.36M | -2.55M |
| FCF Margin % | -42.08% | -39.71% | -14.29% | -32.84% | -66.51% | -71.26% | -119.72% | -270.83% | -398.23% | -399.03% | -290.46% | -487.54% | -279.28% |
| FCF Growth % | -269.56% | -249.54% | 26.41% | 38.92% | -4.77% | -8.76% | 12.65% | -6.79% | -56.47% | -94.11% | 4.7% | -31.83% | - |
| FCF per Share | -0.41 | -0.39 | -0.12 | -0.21 | -1.47 | -1.69 | -2.73 | -18.77 | -23.73 | -43.22 | -0.50 | -100.95 | -76.66 |
| FCF Conversion (FCF/Net Income) | 1.15x | 0.93x | 0.53x | 0.76x | 0.95x | 0.92x | 0.78x | 0.97x | 0.93x | 0.51x | 0.89x | 0.74x | 0.72x |
| Interest Paid | 0 | 111.86K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 330.94K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquidity and cash depletion
According to reported financial data, the relationship between net income and operating cash flow is erratic, with the OCF/NI ratio swinging from -12.94 in 2024Q4 to 1.91 in 2025Q2, highlighting significant disconnects between accounting accruals and actual cash collection cycles for the MyoPro device.
The extreme variance in the OCF/NI ratio suggests that Myomo's cash generation is heavily influenced by the timing of insurance reimbursements rather than consistent operational performance. Investors should interpret this as a sign that reported net losses may not fully capture the underlying cash burn volatility inherent in the company's reimbursement-dependent business model.
As indicated by quarterly cash flow statements, Myomo's free cash flow trajectory remains consistently negative, with a peak outflow of $10.1M in 2025Q2, underscoring the company's inability to self-fund its operations through its current transactional revenue model despite high gross margins on individual device sales.
The persistent FCF deficit suggests that the company is currently in a capital-intensive growth phase where the cost of patient acquisition and reimbursement navigation significantly outweighs the cash inflows from device sales. This trajectory warrants close monitoring, as the lack of a clear path to positive FCF suggests a continued reliance on external financing.
Based on the provided cash flow statements, working capital changes have been a primary driver of quarterly cash fluctuations, ranging from a $5.0M outflow in 2025Q2 to a $2.8M inflow in 2024Q4, reflecting the lumpy nature of insurance authorization and subsequent payment cycles.
These swings indicate that Myomo's cash position is highly sensitive to the efficiency of its billing and collections department. The volatility in working capital suggests that management faces significant challenges in synchronizing the timing of device delivery with the receipt of cash from third-party payers.
Data from recent filings shows that Myomo's capital expenditure as a percentage of revenue has trended upward, reaching 13.0% in 2025Q2, which suggests that the company is increasingly investing in infrastructure to support its custom manufacturing and clinical fitting requirements.
While the absolute dollar amounts remain relatively small, the rising capital intensity indicates that the business is becoming more asset-heavy as it attempts to scale its operations. This trend may indicate that future growth will require sustained capital investment, further pressuring the company's already strained cash reserves.
Quick answers to the most common questions about buying MYO stock.
Myomo, Inc. (MYO) generated $-14.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Myomo, Inc. (MYO) reported negative free cash flow of $16.3M in 2025, indicating capital requirements exceeded cash from operations.
Myomo, Inc. (MYO) spent $1.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.