Operational cash flow remains highly erratic, evidenced by a 2025Q4 cash outflow of $5.6M and a persistent inability to generate positive free cash flow across all ten observed quarters.
| 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 | Oct'06 | Oct'05 | Oct'04 | Oct'03 | Oct'02 | Oct'01 | Oct'00 | Oct'99 | Oct'98 | Oct'97 | Oct'96 |
|---|
| Cash from Operations | -11M | -10.25M | -5.59M | -6.31M | -6.81M | -7.68M | -5.75M | -3.52M | -2.86M | -5.58M | -6.25M | -8.06M | -11.82M | -8.8M | -3.74M | -3.45M | -3.19M | -1.82M | -15.3M | -10.68M | -2.31M | -2.42M | -140K | -84K | -2.7M | -1.52M | 2.29M | 1.3M | -1.2M | 4.6M | -2.9M |
| Operating CF Margin % | - | -497.28% | -179.92% | -164.74% | -120.07% | -131.56% | -96.12% | -52.92% | -33.49% | -54.5% | -61.22% | -72.54% | -249.45% | -236.78% | -52.46% | -56.91% | -726.14% | - | -210.18% | -340.93% | -37.64% | -30.03% | -1.27% | -1.13% | -39.19% | -19.7% | 7.86% | 7.22% | -6.32% | 18.4% | -21.64% |
| Operating CF Growth % | -499.28% | -83.37% | 11.35% | 7.34% | 11.33% | -33.48% | -63.55% | -23.02% | 48.77% | 10.73% | 22.46% | 31.81% | -34.35% | -135.07% | -8.43% | -8.08% | -75.84% | 88.13% | -43.33% | -363.05% | 4.67% | -1627.86% | -66.67% | 96.89% | -77.6% | -166.35% | 76.46% | 208.33% | -126.09% | 258.62% | 34.09% |
| Net Income | 8.36M | 8.49M | -6.47M | -10.12M | -5.28M | -7.27M | -6.28M | -5.8M | -3.94M | -5.5M | -5.65M | -7.83M | -14.23M | -13.08M | -9.29M | -17.14M | -31.63M | -12.25M | -5.93M | -48.44M | -16.18M | -4.23M | -1.68M | 563K | -1.73M | -9.9M | 3.97M | 200K | 400K | 3.3M | -9.6M |
| Depreciation & Amortization | 364K | 336K | 137K | 160K | 519K | 1.14M | 1.17M | 1.26M | 1.01M | 953K | 360K | 187K | 202K | 144K | 97K | 26K | 11K | 9K | 339K | 298K | 3.88M | 1.24M | 829K | 443K | 730K | 1.08M | 962K | 800K | 1M | 1.1M | 1.7M |
| Stock-Based Compensation | 0 | 0 | 3K | 58K | 122K | 157K | 77K | 0 | 29K | 72K | 255K | 1.07M | 1.73M | 2.66M | 3.5M | 550K | 5.43M | 6.79M | 408K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -164K | -1.05M | -1.55M | -2.65M | -3.5M | 17.14M | 0 | 2.72M | -392K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -19.28M | -19.53M | 547K | 3.57M | -46K | 0 | 5K | 519K | 6K | 1.92M | 255K | 1.07M | 1.73M | 2.66M | 3.5M | -2.41M | 23.03M | 113K | -5.31M | 37.59M | 8.62M | 130K | 426K | -262K | 616K | 368K | 89K | 0 | 100K | -1.1M | 1.2M |
| Working Capital Changes | -200K | 444K | 187K | 25K | -2.12M | -1.7M | -724K | 507K | 40K | -1.11M | -1.31M | -1.52M | 296K | 1.47M | 1.95M | -1.62M | -36K | 804K | -4.41M | -127K | 1.38M | 440K | 284K | -828K | -2.32M | 6.93M | -2.73M | 300K | -2.7M | 1.3M | 3.8M |
| Change in Receivables | 359K | 494K | -51K | 539K | -136K | 434K | -394K | 397K | 481K | 542K | -204K | -239K | -304K | 1.16M | 1.25M | -3.23M | -146K | -47K | -1.32M | -1.32M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 223K | -395K | -1.13M | -1.44M | -91K | 124K | -142K | -372K | -737K | -225K | 470K | -641K | -379K | -79K | 414K | 0 | -3.09M | -6.62M | 544K | 643K | -46K | 30K | 2.52M | 490K | -2.95M | 200K | -900K | 1.9M | -100K |
| Change in Payables | -142K | 157K | -213K | 173K | -460K | 0 | 0 | 415K | 598K | -896K | 343K | 871K | 363K | 19K | 322K | 322K | -414K | 0 | 5.61M | 5.61M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 19.32M | 19.3M | 152K | -123K | -52K | -67K | -58K | -89K | -232K | -656K | -985K | -198K | -108K | -155K | -310K | -114K | -14K | -27K | -173K | -437K | -216K | -903K | -223K | -1.09M | -254K | -305K | -1.5M | -1.1M | -1.2M | 1.3M | -400K |
| Capital Expenditures | -64K | -91K | -37K | -123K | -52K | -67K | -60K | -89K | -236K | -656K | -987K | -198K | -115K | -155K | -310K | -114K | -14K | -27K | -205K | -437K | -216K | -337K | -87K | -172K | -149K | -299K | -1.32M | -800K | -1M | -300K | -400K |
| CapEx % of Revenue | 2.96% | 4.41% | 1.19% | 3.21% | 0.92% | 1.15% | 1% | 1.34% | 2.76% | 6.41% | 9.66% | 1.78% | 2.43% | 4.17% | 4.34% | 1.88% | 3.18% | - | 2.82% | 13.95% | 3.53% | 4.18% | 0.79% | 2.31% | 2.16% | 3.87% | 4.52% | 4.44% | 5.26% | 1.2% | 2.99% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 2K | 0 | 4K | 0 | -3K | 3K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 19.39M | 19.39M | 189K | 0 | 0 | 0 | 0 | 0 | 4K | 0 | 8K | 0 | 7K | 0 | 0 | 0 | 0 | 0 | 32K | -437K | 0 | -566K | -136K | -916K | -105K | -6K | -182K | -300K | -200K | 1.6M | 0 |
| Cash from Financing | -12K | -11K | 5.78M | 7.78M | 4.51M | 14.57M | 13.61M | -499K | 4.07M | 8.64M | 7.8M | 5.37M | 9.26M | 8.67M | 223K | 15.51M | 4.07M | 1.95M | 14.35M | 11.79M | 37K | 5.11M | 834K | 968K | 895K | 160K | 1.13M | -200K | 200K | -400K | 2.5M |
| Debt Issued (Net) | -12K | -11K | -17K | -89K | -165K | -487K | 129K | -535K | -551K | -438K | -116K | -57K | -34K | 0 | 0 | 4.2M | 1.6M | 958K | 0 | 16.87M | 0 | 0 | 382K | 270K | 0 | 0 | 0 | 0 | 0 | -1M | 1M |
| Equity Issued (Net) | 0 | 0 | 5.8M | 7.87M | 4.67M | 30.12M | 13.53M | 36K | 4.62M | 9.08M | 7.91M | 10.84M | 9.29M | 8.67M | 0 | 11.3M | 2.47M | 989K | 9.77M | 213K | 37K | 5.11M | 453K | 698K | 895K | 160K | 1.13M | -200K | 200K | 600K | 1.5M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | -33K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | -12K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51K | -400K | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 0 | 0 | 0 | -15.06M | -15K | 0 | 0 | 0 | 0 | -5.42M | 0 | 0 | 223K | 0 | 0 | 1.03M | 4.58M | -5.3M | 0 | 0 | -1K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 8.24M | 8.93M | 272K | 1.34M | -2.57M | 6.91M | 8.12M | -4.2M | 759K | 2.32M | 394K | -3.05M | -2.69M | -282K | -3.84M | 12.03M | 883K | 11K | -1.13M | 778K | -2.48M | 1.78M | 471K | -204K | -2.06M | -1.67M | 1.93M | -100K | -2.2M | 5.5M | -800K |
| Free Cash Flow | -11.06M | -10.35M | -5.63M | -6.43M | -6.86M | -7.75M | -5.81M | -3.61M | -3.1M | -6.24M | -7.24M | -8.26M | -11.94M | -8.96M | -4.05M | -3.57M | -3.21M | -1.84M | -15.51M | -11.12M | -2.52M | -2.76M | -227K | -256K | -2.85M | -1.82M | 974K | 500K | -2.2M | 4.3M | -3.3M |
| FCF Margin % | -511.51% | -501.7% | -181.11% | -167.96% | -120.99% | -132.71% | -97.13% | -54.26% | -36.25% | -60.9% | -70.88% | -74.32% | -251.88% | -240.95% | -56.8% | -58.79% | -729.32% | - | -212.99% | -354.89% | -41.16% | -34.21% | -2.05% | -3.43% | -41.35% | -23.57% | 3.34% | 2.78% | -11.58% | 17.2% | -24.63% |
| FCF Growth % | -116.35% | -83.78% | 12.47% | 6.25% | 11.43% | -33.26% | -61.18% | -16.51% | 50.38% | 13.84% | 12.37% | 30.81% | -33.31% | -120.92% | -13.65% | -11.16% | -74.02% | 88.11% | -39.54% | -340.72% | 8.49% | -1114.1% | 11.33% | 91.02% | -56.62% | -286.96% | 94.8% | 122.73% | -151.16% | 230.3% | 46.77% |
| FCF per Share | -0.66 | -0.62 | -0.35 | -0.42 | -0.50 | -0.65 | -0.58 | -0.41 | -0.53 | -1.18 | -1.58 | -2.01 | -3.02 | -2.54 | -1.23 | -1.33 | -1.75 | -1.10 | -137.68 | -180.44 | -305.96 | -535.04 | -56.51 | -67.96 | -948.45 | -671.46 | 319.24 | 201.86 | -899.80 | 1933.45 | -1935.48 |
| FCF Conversion (FCF/Net Income) | -1.32x | -1.21x | 0.86x | 0.62x | 1.39x | 1.19x | 1.03x | 0.66x | 0.93x | 1.19x | 1.18x | 1.03x | 0.83x | 0.67x | 0.40x | 0.20x | 0.10x | 0.16x | 2.58x | 0.22x | 0.14x | 0.57x | 0.08x | -0.15x | 1.56x | 0.15x | 0.58x | 6.50x | -3.00x | 1.39x | 0.30x |
| Interest Paid | 0 | 0 | 1K | 9K | 9K | 15K | 27K | 34K | 49K | 73K | 48K | 18K | 14K | 0 | 0 | 27K | 180K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 15K | 115K | 132K | 146K | 59K | 38K | 13K | 219K | 367K | 93K | 5K | 109K | 125K | 78K | 45K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Binary litigation dependency
According to quarterly financial data, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio swinging from -0.11 in 2025Q3 to 2.69 in 2025Q4, suggesting that reported earnings are frequently decoupled from actual cash generation capabilities.
The extreme variance in the conversion ratio indicates that net income is heavily influenced by non-operating items, such as legal settlements or tax adjustments, rather than core operational performance. Investors should interpret these figures with caution, as the lack of consistent cash conversion suggests that the company's profitability metrics are not reliable indicators of underlying business health.
As reported in recent filings, Neonode has consistently generated negative free cash flow across all ten observed quarters, with FCF margins frequently reaching deep into negative territory, highlighting a structural inability to fund operations through internal cash generation despite the company's high-margin IP licensing business model.
The persistent cash burn suggests that the company's current revenue scale is insufficient to cover its fixed operating costs, necessitating a reliance on existing cash reserves. This trajectory indicates that without a significant inflection in licensing revenue or a major cost-cutting initiative, the company will continue to erode its balance sheet liquidity.
Based on the provided cash flow statements, working capital changes have been highly inconsistent, including a significant $3.6 million outflow in 2025Q4, which suggests that the company's cash position is susceptible to lumpy collections and timing differences in its project-based revenue recognition cycles.
The erratic nature of these working capital swings implies that the company lacks a predictable cash conversion cycle, likely due to its reliance on a small number of OEM partners. This volatility warrants further investigation into the company's accounts receivable aging and the potential for future liquidity strain if collections do not align with operational spending.
Data from the last ten quarters reveals a stark divergence between cumulative net income and operating cash flow, where the company's reported earnings often fail to translate into positive cash inflows, underscoring the speculative nature of the firm's current financial performance and its reliance on non-recurring gains.
This persistent gap suggests that the company's accounting earnings are not reflective of its long-term cash-generating potential. Analysts should monitor this divergence closely, as it appears to indicate that the company is effectively subsidizing its ongoing R&D and operational expenses through its cash pile rather than through sustainable, cash-positive business activities.
Quick answers to the most common questions about buying NEON stock.
Neonode Inc. (NEON) generated $-10.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Neonode Inc. (NEON) reported negative free cash flow of $10.3M in 2025, indicating capital requirements exceeded cash from operations.
Neonode Inc. (NEON) spent $0.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.