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
NAVN
← 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
NAVNNavan, Inc.
$23.71$5.7B
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
HomeStocksNAVNCash Flow

Navan, Inc. (NAVN) Cash Flow Statement

3Y historyFree accessUpdated daily

Cash flow remains volatile, evidenced by a $33.6 million working capital outflow in 2026Q1 and an OCF/NI ratio of 0.33 that highlights the impact of non-cash compensation.

NAVN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Jan'25Jan'24
Cash from Operations24.48M33.67M-50.41M-166.36M
Operating CF Margin %-4.79%-9.39%-41.36%
Operating CF Growth %107.19%166.8%69.7%-
Net Income-357.28M-398.03M-181.08M-331.55M
Depreciation & Amortization62.59M60.25M24.89M26.86M
Stock-Based Compensation201.45M182.09M77.38M75.85M
Deferred Taxes-12.54M-11.31M1K-3.22M
Other Non-Cash Items182.35M208.14M123.16M162.98M
Working Capital Changes-40.76M-7.47M-17.37M-21.43M
Change in Receivables-39M-26.03M-24.61M-21.15M
Change in Inventory0000
Change in Payables-625K3.08M17.09M-9.63M
Cash from Investing-226.23M-203.03M44.87M-108.78M
Capital Expenditures-5.58M-917K-16.3M-17.3M
CapEx % of Revenue0.73%0.13%3.04%4.3%
Acquisitions354K0-3.88M-7.03M
Investments----
Other Investing-215.37M-45.83M65.05M-84.45M
Cash from Financing530.65M519.92M52.55M212.62M
Debt Issued (Net)-191.51M-334.03M48.92M205.69M
Equity Issued (Net)721.76M737.3M4.54M9.06M
Dividends Paid0000
Share Repurchases0000
Other Financing403K116.64M-903K-2.13M
Net Change in Cash265.87M357.48M43.45M262.38M
Free Cash Flow13.77M14.76M-51.4M-166.92M
FCF Margin %1.8%2.1%-9.57%-41.5%
FCF Growth %-128.72%69.21%-
FCF per Share0.060.15-0.21-0.67
FCF Conversion (FCF/Net Income)-0.04x-0.08x0.28x0.50x
Interest Paid20.78M25.57M29.55M18.63M
Taxes Paid10.88M17.19M00

Key Metrics

Growth RegimeAccelerating
ProfitabilityNegative
Balance SheetHealthy
Cash FlowBurning
Top Statement Risk

Salesforce platform dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by SBC

As reported in recent financial statements, NAVN's OCF/NI ratio of 0.33 in 2026Q1 highlights a persistent disconnect between GAAP net income and cash generation, largely driven by significant stock-based compensation expenses that continue to obscure the company's underlying operational cash flow performance and true profitability.

The substantial gap between net income and operating cash flow suggests that the company relies heavily on non-cash equity incentives to manage its cost structure. Investors should monitor whether this reliance on SBC persists as the company attempts to scale, as it may indicate an inability to achieve organic cash flow breakeven through core operations alone.

FCF Volatility Reflects Scaling Challenges

Based on the provided cash flow data, NAVN's free cash flow trajectory remains highly inconsistent, swinging from a positive 16.7% margin in 2025Q4 to a negative 3.1% in 2026Q1, which suggests that the company's path to sustainable cash generation is currently hindered by erratic operational cash flow cycles.

The volatility in FCF margins appears to be tied to the timing of large-scale deployments and the associated working capital requirements. This inconsistency warrants further investigation into whether the company can stabilize its cash conversion as it matures or if it will remain tethered to lumpy, project-based cash inflows.

Working Capital Swings Impact Liquidity

According to historical filings, NAVN experienced a significant working capital outflow of $33.6 million in 2026Q1, a sharp reversal from the $26.6 million inflow observed in 2025Q4, indicating that the company's cash position is highly sensitive to the timing of customer collections and operational payment cycles.

These dramatic fluctuations in working capital suggest that the company's cash flow is susceptible to the payment terms of its banking clients, which may be elongated during periods of sector-wide budget scrutiny. This sensitivity implies that liquidity management will remain a critical focus for management until the business achieves more predictable cash conversion cycles.

SBC and Capitalization Obscure Burn

Analysis of recent SEC filings reveals that stock-based compensation reached $37.3 million in 2026Q1, a figure that effectively offsets the reported net loss and complicates the assessment of true operational cash burn, suggesting that the company's cash flow statement may be masking the true cost of talent acquisition.

By relying on non-cash adjustments to bridge the gap between net income and operating cash flow, the company avoids showing the full impact of its compensation strategy on its cash position. Investors should be wary of this accounting treatment, as it may lead to an overestimation of the company's ability to fund its operations without future dilution or external financing.

NAVN — Frequently Asked Questions

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

How much cash does Navan, Inc. (NAVN) generate from operations?

Navan, Inc. (NAVN) generated $33.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Navan, Inc.'s free cash flow?

Navan, Inc. (NAVN) generated $14.8M 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 Navan, Inc.'s capital expenditure (CapEx)?

Navan, Inc. (NAVN) spent $0.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.