Liquidity is under structural pressure as cash reserves declined from $19.9 million in 2024Q2 to $8.6 million in 2026Q1, even as the company continued to pay out over $1 million in dividends in recent 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 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 |
|---|
| Cash from Operations | -1.34M | -869K | -1.08M | 331K | -5.44M | 19.5M | -503K | -605K | 8.09M | 6.77M | 29.91M | 5.63M | 5.76M | 2.73M | 2.67M | 1.97M | 19.99M | -1.46M | -1.41M | -1.79M | -1.26M | -1.84M | -842K | -1.36M | -4.93M | -4.95M | -4.34M | -5.5M | -2.53M | -700K |
| Operating CF Margin % | - | -579.33% | -1076% | 12.73% | - | 54.12% | -11.42% | -19.92% | 36.61% | 41.18% | 45.95% | 34.01% | 46.81% | 33.99% | 30.73% | 26.59% | 60.52% | -180.15% | -403.72% | -773.71% | - | - | - | -623.85% | -832.26% | -472.94% | -378.64% | -1396.95% | -138.23% | -29.17% |
| Operating CF Growth % | -1511.04% | 19.24% | -425.08% | 106.09% | -127.88% | 3976.54% | 16.86% | -107.48% | 19.47% | -77.35% | 430.91% | -2.24% | 111.45% | 1.95% | 35.89% | -90.16% | 1468.51% | -3.69% | 21.5% | -42.69% | 31.59% | -118.41% | 38.09% | 72.4% | 0.4% | -13.91% | 21.09% | -117.46% | -261.57% | - |
| Net Income | -2.57M | -2.42M | -3.03M | -1.46M | -2.33M | 14.28M | -1.71M | -1.79M | 7.71M | 4.13M | 23.22M | 4.11M | 1.77M | 1.02M | 2.63M | 8.49M | 19.24M | -2.58M | -1.62M | -3M | -1.96M | -1.33M | -1.95M | -614K | -5.91M | -6.59M | -6.67M | -6.56M | -5.78M | -2.4M |
| Depreciation & Amortization | 162K | 168K | 184K | 331K | 359K | 295K | 333K | 412K | 290K | 206K | 813K | 1.66M | 1.65M | 1.01M | 9K | 9K | 9K | 9K | 7K | 18K | 8K | 6K | 7K | 23K | 0 | 525K | 378K | 1.12M | 696K | -1M |
| Stock-Based Compensation | 226K | 307K | 399K | 508K | 585K | 238K | 302K | 567K | 687K | 949K | 509K | 272K | 333K | 390K | 316K | 303K | 402K | 901K | 287K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 19K | -337K | -425K | -399K | 607K | 1.51M | -954K | 168K | 0 | 39K | 4.75M | -215K | 916K | 535K | 709K | -6.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 529K | 1.45M | 1.98M | 1.9M | -1.72M | 1.15M | 699K | 599K | 1.31M | -1.02M | 3.44M | 576K | 51K | -605K | -709K | 6.91M | 0 | 0 | 0 | 1.4M | 447K | 57K | 774K | -370K | 1.18M | 742K | 2.1M | -217K | 2.69M | 2.3M |
| Working Capital Changes | 294K | -41K | -179K | -552K | -2.94M | 2.03M | 826K | -559K | -590K | 1.45M | 610K | -762K | 1.05M | 381K | -278K | -6.84M | 347K | 207K | -85K | -218K | 245K | -570K | 330K | -399K | -204K | 372K | -146K | 151K | -135K | 400K |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 343K | 101K | 131K | 2.3M | -1.34M | -288K | -435K | -39K | -15K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -300K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -513K | -52.99M | -49.49M | -21.99M | -16.74M | -54K | -16K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -354K | 50K | 79K | -382K | 48K | -142K | 180K | 351K | -177K | 73K | 32K | -199K | 202K | -61K | -956K | -527K | 1.58M | 248K | -30K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700K |
| Cash from Investing | 189K | 3.72M | 1.05M | 6.54M | -22.27M | 2.99M | 6.31M | 3.05M | -28.2M | -1.14M | -42K | -75K | -1.06M | -4.59M | 0 | -561K | 0 | -1K | -35K | 0 | -12K | 0 | 0 | 315K | -296K | 733K | 2.27M | -896K | -368K | -800K |
| Capital Expenditures | -790K | -415K | 0 | 0 | -524K | -101K | -51K | -115K | -110K | -1.14M | -42K | -75K | -96K | -4.46M | 0 | 0 | 0 | -1K | -35K | 0 | -12K | 0 | 0 | 0 | -296K | -343K | -515K | -763K | -378K | 0 |
| CapEx % of Revenue | - | 276.67% | - | - | - | 0.28% | 1.16% | 3.79% | 0.5% | 6.95% | 0.06% | 0.45% | 0.78% | 55.67% | - | - | - | 0.12% | 10.03% | - | - | - | - | - | 50% | 32.79% | 44.9% | 193.65% | 20.64% | - |
| Acquisitions | 0 | 0 | 0 | 0 | -1M | 101K | 51K | -2.5M | -2.54M | 0 | 0 | 0 | 96K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1M | 2.7M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 414K | 0 | 0 | 0 | 0 | -101K | -51K | 0 | -2.54M | -10.89M | -42K | -75K | -96K | -4.59M | 0 | -561K | 0 | 0 | -35K | 0 | 0 | 0 | 0 | 315K | 0 | 73K | 89K | -133K | 10K | -800K |
| Cash from Financing | -2.53M | -2.6M | -3.72M | -3.42M | -3.34M | -3.5M | -2.88M | -3.62M | -4.57M | -3.45M | 446K | -2.61M | -5.98M | -1.18M | -1.35M | -2.09M | -1.67M | 0 | 0 | 5.93M | 2.13M | 600K | 2.04M | 0 | 131K | 6.91M | 3.47M | 3M | 9.26M | 1.4M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13K | 0 | 1.5M | 1.24M | 0 |
| Equity Issued (Net) | -228K | -293K | -1.29M | -966K | -534K | -1.08M | -253K | -665K | -1.58M | -2.15M | -120K | -2.61M | -4.46M | -1.5M | -880K | -1.97M | 0 | 0 | 0 | 5.93M | 2.13M | 600K | 2.04M | 0 | 131K | 0 | 3.47M | 1.5M | 8.02M | 0 |
| Dividends Paid | -2.29M | -2.3M | -2.37M | -2.37M | -2.45M | -2.41M | -2.47M | -2.42M | -2.44M | -2.42M | 0 | 0 | 0 | 0 | 0 | 0 | -2.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -228K | -293K | -1.29M | -966K | -534K | -1.08M | -253K | -772K | -1.61M | -2.1M | -120K | -2.61M | -4.48M | -1.5M | -880K | -1.97M | 0 | 0 | 0 | 0 | 0 | 0 | -50K | 0 | 0 | 0 | 0 | 0 | -1K | 0 |
| Other Financing | -9K | -7K | -63K | -83K | -355K | -14K | -161K | -538K | -545K | 1.13M | 566K | 0 | -1.52M | 316K | -471K | -120K | 925K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.92M | 0 | 0 | 0 | 1.4M |
| Net Change in Cash | -3.68M | 257K | -3.75M | 3.45M | -31.05M | 18.99M | 2.92M | -1.18M | -24.67M | 2.18M | 30.31M | 2.95M | -1.28M | -3.04M | 1.32M | -687K | 18.33M | -1.46M | -1.44M | 4.13M | 859K | -1.24M | 1.19M | -1.04M | -5.09M | 2.7M | 1.4M | -3.4M | 6.36M | 1.4M |
| Free Cash Flow | -1.75M | -869K | -1.08M | 331K | -5.96M | 19.4M | -554K | -720K | 7.98M | 5.63M | 29.86M | 5.56M | 5.67M | -1.74M | 2.67M | 1.97M | 19.99M | -1.46M | -1.44M | -1.79M | -1.27M | -1.84M | -842K | -1.36M | -5.22M | -5.29M | -4.86M | -6.27M | -2.91M | -700K |
| FCF Margin % | - | -579.33% | -1076% | 12.73% | - | 53.84% | -12.58% | -23.71% | 36.11% | 34.22% | 45.88% | 33.55% | 46.03% | -21.68% | 30.73% | 26.59% | 60.52% | -180.27% | -413.75% | -773.71% | - | - | - | -623.85% | -882.26% | -505.74% | -423.54% | -1590.61% | -158.87% | -29.17% |
| FCF Growth % | -138.5% | 19.24% | -425.08% | 105.55% | -130.72% | 3601.44% | 23.06% | -109.02% | 41.79% | -81.15% | 437.32% | -1.91% | 426.01% | -165.02% | 35.89% | -90.16% | 1467.58% | -1.25% | 19.55% | -41.34% | 30.94% | -118.41% | 38.09% | 73.96% | 1.27% | -8.89% | 22.48% | -115.43% | -315.57% | - |
| FCF per Share | -0.08 | -0.04 | -0.05 | 0.01 | -0.25 | 0.79 | -0.02 | -0.03 | 0.31 | 0.21 | 1.20 | 0.23 | 0.21 | -0.06 | 0.09 | 0.06 | 0.70 | -0.06 | -0.06 | -0.08 | -0.07 | -0.10 | -0.06 | -0.16 | -0.69 | -0.82 | -0.81 | -1.43 | -1.29 | -0.38 |
| FCF Conversion (FCF/Net Income) | 0.68x | 0.36x | 0.35x | -0.23x | 2.34x | 1.37x | 0.29x | 0.34x | 1.05x | 1.64x | 1.29x | 1.37x | 3.26x | 2.68x | 1.02x | 0.23x | 1.04x | 0.57x | 0.87x | 0.60x | 0.64x | 1.38x | 0.43x | 2.21x | 0.83x | 0.84x | 0.91x | 0.79x | 0.44x | 0.29x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2K | 4K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 65K | 3M | 0 | 0 | 0 | 1.99M | 1.29M | 5.26M | 107K | 31K | 352K | 266K | 123K | 14K | 24K | 31K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Binary Litigation Outcome Dependency
According to recent financial disclosures, the persistent gap between net income and operating cash flow highlights a business model where accounting losses are exacerbated by actual cash outflows, as evidenced by the negative $310,000 operating cash flow reported in the most recent quarter.
The lack of correlation between net income and operating cash flow suggests that the company's accrual-based accounting does not capture the full extent of the cash-intensive nature of its litigation-heavy operations. Investors should monitor this divergence, as it indicates that the company is consuming its cash reserves to fund legal proceedings rather than generating self-sustaining operational liquidity.
As reported in quarterly statements, the company's free cash flow trajectory has remained consistently negative over the last ten quarters, with the exception of a single period, reflecting a structural inability to cover operating expenses through its current, highly volatile licensing revenue streams.
The consistent negative free cash flow suggests that the company is currently in a capital-depletion phase, relying on its existing cash balance to sustain its legal strategy. This trend warrants further investigation into how much longer the current cash runway can support these ongoing litigation costs without a material settlement.
Based on reported figures, working capital changes have been highly erratic, swinging from a $524,000 inflow in 2026Q1 to a $542,000 outflow in 2025Q2, which appears to be a direct consequence of the timing of legal settlements and associated professional fee payments.
These fluctuations indicate that the company's working capital is not driven by traditional inventory or receivables cycles, but rather by the lumpy and unpredictable nature of patent litigation. This volatility makes it difficult to forecast future cash needs, as the timing of cash inflows remains entirely dependent on external judicial outcomes.
As indicated by historical cash flow statements, the company has continued to prioritize dividends and share repurchases despite generating negative operating cash flow, with over $1 million in dividends paid in several recent quarters, which may be unsustainable given the current burn rate.
The decision to return capital to shareholders while the core business is burning cash suggests a management strategy focused on maintaining investor sentiment rather than preserving liquidity for future litigation. This approach appears to be a significant risk, as it accelerates the depletion of the cash cushion that is essential for the company's survival.
Quick answers to the most common questions about buying NTIP stock.
Network-1 Technologies, Inc. (NTIP) generated $-0.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Network-1 Technologies, Inc. (NTIP) reported negative free cash flow of $0.9M in 2025, indicating capital requirements exceeded cash from operations.
Network-1 Technologies, Inc. (NTIP) spent $0.4M 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, Network-1 Technologies, Inc. (NTIP) returned $2.3M to shareholders via cash dividends and spent $0.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.