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
NCELNewcelX Ltd.
$3.79$2M
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
HomeStocksNCELCash Flow

NewcelX Ltd. (NCEL) Cash Flow Statement

8Y historyFree accessUpdated daily

Free cash flow remains deeply negative at $2.1M for the most recent quarter, confirming that the company is rapidly exhausting its $1.66M cash balance without achieving operational self-sustainability.

NCEL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17
Cash from Operations-8.73M-4.27M-9.68M-13.88M-14.94M-729.39K-190.01K-2.73M-5.43M
Operating CF Margin %---------
Operating CF Growth %90.46%55.93%30.22%7.07%-1947.76%-283.87%93.05%49.69%-
Net Income-4.21M-1.98M-12.17M-16.5M-11.95M-2.86M-5.45M-5.15M-6.66M
Depreciation & Amortization5.31K3.32K11.41K11.41K10.05K72.19M01.09M0
Stock-Based Compensation67.18K125.64K164.91K22.73K000078
Deferred Taxes000613.42K00000
Other Non-Cash Items-6.76M-2.49M59.53K341.94K166.51K-72.12M1.14M1.22M884.31K
Working Capital Changes2.16M77.69K2.25M1.63M-3.17M2.06M4.12M101.9K340.29K
Change in Receivables0000-21.8K-13.48K1K-41.1K45
Change in Inventory00000000-45
Change in Payables1.91M-118.05K2.26M636.26K-2.27M1.5M1.38M0350.03K
Cash from Investing-3.92K-3.92K0-3.51M-39.56K225.64K-217.25K00
Capital Expenditures-3.92K-3.92K-40-39.56K0000
CapEx % of Revenue---------
Acquisitions000000000
Investments---------
Other Investing004-3.51M0225.64K-217.25K00
Cash from Financing10.15M5.04M1.63M17.4M20.34M503.52K407.48K557.92K6.73M
Debt Issued (Net)001.63M825.84K-2.1M1.19M154.89K03.45M
Equity Issued (Net)8.52M5.25M09.22M14.55M0000
Dividends Paid000000000
Share Repurchases000000000
Other Financing1.63M-213.21K07.35M7.89M-686.7K252.59K557.92K3.28M
Net Change in Cash1.42M767.72K-8.05M3.52M5.34M-126.56K213.59K-2.18M1.3M
Free Cash Flow-6.35M-4.27M-9.68M-13.88M-14.98M-729.39K-190.01K-2.73M-5.43M
FCF Margin %---------
FCF Growth %75.94%55.89%30.22%7.32%-1953.18%-283.87%93.05%49.69%-
FCF per Share-15.85-27.68-2.54-7.05-10.15-1.51-0.17-170800.25-4.61
FCF Conversion (FCF/Net Income)1.51x2.15x0.80x0.84x1.25x0.25x0.03x530.97x0.82x
Interest Paid4674670000000
Taxes Paid000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Imminent liquidity exhaustion

Persistent Disconnect Between Earnings Reality

As reported in financial statements, NCEL's operating cash flow consistently tracks its net losses, with an OCF/NI ratio of 0.93 in 2025Q2, highlighting that the company's cash burn is fundamentally driven by its inability to generate revenue rather than non-cash accounting adjustments or accrual-based distortions.

The tight correlation between net losses and operating cash outflows suggests that the company lacks the non-cash expenses, such as significant depreciation or amortization, that typically provide a buffer for early-stage firms. Investors should interpret this as a pure cash-burn model where every dollar of loss translates directly into a reduction of the company's limited liquidity.

Unsustainable Free Cash Flow Trajectory

Based on recent SEC filings, NCEL's free cash flow remains deeply negative, with the most recent quarterly outflow of $2.1M underscoring a persistent inability to achieve self-sustaining operations while the company continues to exhaust its remaining $1.66M cash balance at an accelerating pace.

The absence of positive free cash flow is the defining characteristic of the company's current financial state, leaving no room for operational error. This trajectory implies that the firm is entirely reliant on external capital markets, which may become increasingly difficult to access given the lack of clinical milestones achieved to date.

Working Capital Volatility Masks Burn

According to historical data, NCEL's working capital changes have been highly erratic, swinging from a $98.6K inflow in 2025Q2 to a $322.5K outflow in 2024Q4, which suggests that management is attempting to manage cash timing to delay the inevitable need for dilutive financing.

These fluctuations in working capital appear to be a defensive mechanism to preserve cash rather than a sign of operational efficiency. Analysts should monitor these shifts closely, as they may indicate that the company is stretching payables or accelerating collections to survive until the next potential capital event.

Capital Allocation Limited by Survival

As evidenced by the company's reported figures, NCEL has directed zero capital toward dividends, share repurchases, or acquisitions, reflecting a management strategy that is exclusively focused on preserving the remaining $1.66M in cash to fund essential research and administrative overhead.

The lack of capital deployment into growth-oriented assets or shareholder returns is a logical consequence of the company's precarious liquidity position. This suggests that management's primary objective is to extend the runway as long as possible, leaving no capital available for strategic initiatives that could drive long-term value.

NCEL — Frequently Asked Questions

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

How much cash does NewcelX Ltd. (NCEL) generate from operations?

NewcelX Ltd. (NCEL) generated $-4.3M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is NewcelX Ltd.'s free cash flow?

NewcelX Ltd. (NCEL) reported negative free cash flow of $4.3M in 2024, indicating capital requirements exceeded cash from operations.

What is NewcelX Ltd.'s capital expenditure (CapEx)?

NewcelX Ltd. (NCEL) spent $0.0M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.