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
ONCBeOne Medicines Ltd.
$279.89$29.9B
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
HomeStocksONCCash Flow

BeOne Medicines Ltd. (ONC) Cash Flow Statement

13Y historyFree accessUpdated daily

Free cash flow reached a positive 10.6% margin in 2026Q1, supported by a reduction in capital intensity as CapEx/Revenue dropped to 2.7%.

ONC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash from Operations1.29B1.13B-140.63M-1.16B-1.5B-1.3B-1.28B-750.27M-547.72M12.75M-89.51M-39.84M-8.69M4.07M
Operating CF Margin %-21.1%-3.69%-47.07%-105.7%-110.41%-415.53%-175.21%-276.32%5.35%-8365.7%-451.94%-66.7%36.54%
Operating CF Growth %1302.84%901.8%87.85%22.66%-15.24%-1.19%-71.07%-36.98%-4395.15%114.25%-124.66%-358.28%-313.45%-
Net Income513.02M286.93M-644.79M-881.71M-2B-1.41B-1.6B-950.58M-674.03M-93.3M-119.22M-57.1M-18.55M-7.89M
Depreciation & Amortization324.27M141.69M171.76M87.67M66.28M46.46M31.79M18.62M10.39M4.76M1.91M1.54M1.56M1.59M
Stock-Based Compensation1.05B510.86M441.62M367.62M303.16M240.71M183.48M134.15M87.13M42.86M10.63M10.21M6.64M-24K
Deferred Taxes9.47M9.47M25.98M689K2.06M-41.09M-27.81M-9.23M-21.95M-5.84M2.93M2.15M-70K-112K
Other Non-Cash Items-977.96M-12.77M21.96M-361.19M3.31M-13.11M-20.98M67.6M67.96M7.08M121K1.09M3.27M2.77M
Working Capital Changes51.2M191.4M-157.17M-370.54M132.39M-118.34M150.58M-10.83M-17.21M57.2M14.12M2.26M-1.54M7.75M
Change in Receivables-208.72M-164.95M-329.44M-188.31M304.11M-423.02M10.36M-29.82M-11.63M-29.43M0000
Change in Inventory-169.41M-93.17M-91.5M-140.95M-56.69M-153.33M-58.91M-12.31M-5.31M-10.93M0000
Change in Payables40.84M79.83M121.5M21.48M-4.35M20.01M95.83M2.22M23.47M55.3M2.71M6.19M731K-768K
Cash from Investing-200.12M-276.15M-548.35M60M1.08B640.66M-3.17B554.16M-637.61M-356.32M-221.85M-58.91M-33.64M-250K
Capital Expenditures-418.89M-185.84M-492.66M-561.9M-469.1M-314.85M-229.03M-158.61M-140.84M-58.73M-23.5M-5.31M-654K-264K
CapEx % of Revenue7.3%3.48%12.93%22.85%33.13%26.77%74.15%37.04%71.05%24.64%2196.45%60.28%5.02%2.37%
Acquisitions0000-1.4B51.91M109.5M69M70.55M19.92M00-2.44M0
Investments--------------
Other Investing225.33M-81.93M-39.34M-36.44M1.4B-51.91M-109.5M-69M-108.85M-329.86M4K1K-30.54M14K
Cash from Financing1.16B1.06B193.45M416.48M-18.97M3.64B5.2B85.68M1.69B490.36M380.9M103.2M52.16M-482K
Debt Issued (Net)148.4M889.71M145.08M360.77M-65.94M101.53M289.6M34.68M33.58M132.76M12.05M5.85M17.85M0
Equity Issued (Net)43.36M196.8M0003.44B4.23B01.63B339.12M368.88M97.28M35.42M0
Dividends Paid00000000000000
Share Repurchases00000000000-75K-80K0
Other Financing971.21M-27.06M48.37M55.71M46.96M92.76M681.21M51M29.66M18.48M-23K77K-1.1M-482K
Net Change in Cash2.32B1.97B-547.24M-689.05M-507.85M2.99B769.23M-119.94M501.11M152.09M69.64M3.97M9.97M3.3M
Free Cash Flow846.54M941.74M-669.77M-1.75B-1.97B-1.61B-1.51B-908.88M-688.55M-45.98M-113.02M-45.16M-9.35M3.81M
FCF Margin %14.75%17.63%-17.58%-71.32%-138.83%-137.18%-489.68%-212.25%-347.37%-19.29%-10562.15%-512.22%-71.71%34.17%
FCF Growth %452.04%240.61%61.81%10.79%-21.82%-6.68%-66.41%-32%-1397.64%59.32%-150.27%-383.07%-345.42%-
FCF per Share7.318.30-6.36-16.80-19.06-17.39-18.12-15.13-12.42-1.10-3.64-1.43-0.180.72
FCF Conversion (FCF/Net Income)1.65x3.93x0.22x1.31x0.75x0.89x0.79x0.79x0.81x-0.14x0.75x0.70x0.48x-0.54x
Interest Paid23.94M051.17M19.75M25.17M29.97M44.13M4.32M2.21M1.26M826K000
Taxes Paid67.71M069.43M56M29.5M15.7M10.6M8.98M12K29.29M25K000

Key Metrics

Growth RegimeExpanding
ProfitabilityModerate
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

Geopolitical and Regulatory Exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to recent financial disclosures, the relationship between net income and operating cash flow has stabilized, with the OCF/NI ratio reaching 0.89 in 2026Q1, signaling a transition toward more reliable cash generation as the company moves past its initial heavy investment phase.

The historical volatility in the OCF/NI ratio, which previously reached extreme levels, suggests that accounting earnings were heavily distorted by non-cash charges and working capital swings. Investors should monitor whether this convergence persists, as it indicates that the core pharmaceutical business is finally beginning to translate accounting profits into tangible liquidity.

Free Cash Flow Inflection Point

As reported in quarterly filings, BeOne Medicines has successfully pivoted from a cash-burning entity to generating positive free cash flow, with a 10.6% FCF margin in 2026Q1, marking a significant departure from the deep negative margins observed throughout 2024.

This trajectory suggests that the commercial scaling of Brukinsa is effectively offsetting the massive R&D overhead that previously constrained cash flow. The shift to positive FCF appears to be a structural improvement rather than a temporary anomaly, though sustained performance will depend on maintaining this margin expansion.

Capital Intensity and Asset Replacement

Based on reported figures, the company's capital intensity has moderated significantly, with CapEx/Revenue dropping to 2.7% in 2026Q1 from a peak of 25.7% in 2024Q1, reflecting a shift from aggressive infrastructure build-out to a more sustainable maintenance and growth-oriented capital expenditure model.

The sharp reduction in capital intensity suggests that the primary manufacturing and R&D facilities are now largely established. This lower burden on cash flow provides management with greater flexibility to allocate capital toward pipeline expansion or strategic initiatives without the need for external financing.

Working Capital Volatility and Efficiency

Data from recent statements indicates that working capital remains a volatile component of cash flow, with a significant $189.7 million outflow in 2026Q1, suggesting that inventory management and receivables collection are still subject to the complexities of global pharmaceutical distribution channels.

The erratic nature of these working capital swings warrants further investigation, as they may mask underlying operational inefficiencies or timing differences in global product shipments. Investors should watch for signs of stabilization in these cycles to confirm that the company is effectively managing its supply chain and customer credit.

Obscured Cash Flow Realities

As highlighted in recent SEC filings, the cash flow statement is significantly impacted by substantial stock-based compensation, which reached $757.1 million in 2025Q4, effectively obscuring the true economic cost of talent retention and diluting the perceived quality of operating cash flow.

While SBC is a non-cash expense, its magnitude suggests that the company's path to profitability is heavily reliant on equity-based incentives rather than purely organic cash generation. This reliance may indicate that the reported cash flow figures are somewhat flattered by the exclusion of these significant compensation-related costs.

ONC — Frequently Asked Questions

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

How much cash does BeOne Medicines Ltd. (ONC) generate from operations?

BeOne Medicines Ltd. (ONC) generated $1.13B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is BeOne Medicines Ltd.'s free cash flow?

BeOne Medicines Ltd. (ONC) generated $941.7M 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 BeOne Medicines Ltd.'s capital expenditure (CapEx)?

BeOne Medicines Ltd. (ONC) spent $185.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.