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
PHGEBiomX Inc.
$0.40$1.0B
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
HomeStocksPHGECash Flow

BiomX Inc. (PHGE) Cash Flow Statement

9Y historyFree accessUpdated daily

Persistent negative free cash flow, including a $5.4 million outflow in 2026Q1, has reduced the cash position to just $1.2 million, signaling a critical risk to near-term liquidity.

PHGE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17
Cash from Operations-23.09M-26.39M-36.98M-21.29M-29.09M-27.57M-24.45M-17.58M-11.3M-4.1M
Operating CF Margin %----------
Operating CF Growth %125.04%28.64%-73.72%26.83%-5.51%-12.79%-39.09%-55.49%-175.71%-
Net Income-47.68M-36.2M-17.73M-26.17M-28.32M-36.23M-30.09M-20.56M-12.72M-6.43M
Depreciation & Amortization2.69M2.92M1.8M871K2.52M2.56M2.18M318K210K95K
Stock-Based Compensation-794K2.09M1.85M1.06M1.53M3.24M2.89M938K00
Deferred Taxes0000024K00-1.22K0
Other Non-Cash Items24.02M4.82M-19.91M477K-396K-276K116K-304K-112K1.32M
Working Capital Changes-1.32M-23K-2.99M2.48M-4.43M3.1M453K2.03M367K928K
Change in Receivables0000000-100K187K-225K
Change in Inventory0000000000
Change in Payables1.72M1.24M-3.17M556K-1.98M427K-858K3.06M-228K407K
Cash from Investing-939K108K715K1.95M-2.11M16.17M-10.86M19.74M-30.04M-2.12M
Capital Expenditures-2K-2K-30K-50K-112K-3.68M-1.01M-1.31M-137K-850K
CapEx % of Revenue----------
Acquisitions-937K110K663K004K000-112K
Investments----------
Other Investing0082K1K5K4K021.05M-29.9M0
Cash from Financing3.9M13.19M38.37M2.9M292K37.28M134K61.55M43.04M12.95M
Debt Issued (Net)00-10.75M-4.25M014.22M0000
Equity Issued (Net)3.9M13.19M21.29M7.49M273K22.93M-98K3.58M43.04M12.95M
Dividends Paid-85K000000000
Share Repurchases000000-98K-19K00
Other Financing85K027.83M-333K19K130K232K57.97M00
Net Change in Cash-19.9M-13.02M2.11M-16.43M-30.8M25.86M-35.17M63.72M1.7M6.74M
Free Cash Flow-23.09M-26.39M-37.01M-21.34M-29.2M-31.25M-25.46M-18.89M-11.44M-4.95M
FCF Margin %----------
FCF Growth %32.8%28.69%-73.46%26.94%6.56%-22.78%-34.77%-65.1%-131.13%-
FCF per Share-0.01-0.02-0.05-7.90-18.59-22.83-20.97-15.86-10.86-4.78
FCF Conversion (FCF/Net Income)0.48x0.73x2.09x0.81x1.03x0.76x0.81x0.85x0.89x0.64x
Interest Paid5K01.44M1.87M1.55M67K0000
Taxes Paid2K013K54K65K399K0000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Critical liquidity and dilution

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Disconnect Masks Cash Burn

As reported in financial statements, the persistent gap between net income and operating cash flow, highlighted by an OCF/NI ratio that swung from -2.51 in 2024Q2 to 1.14 in 2025Q1, suggests that accounting adjustments frequently obscure the underlying reality of the company's operational cash consumption.

The extreme volatility in the OCF/NI ratio indicates that net income is an unreliable proxy for the company's actual cash position due to non-cash items like warrant revaluations. Investors should monitor the cash flow statement directly, as the recurring negative operating cash flow confirms that the business remains in a state of continuous capital depletion.

Persistent Negative Free Cash Flow

Based on EDBL's reported figures, the company has consistently generated negative free cash flow over the last ten quarters, with outflows reaching $11.4 million in 2024Q1, underscoring a structural inability to self-fund operations without reliance on external financing or dilutive equity issuance.

The absence of positive free cash flow is expected for a clinical-stage entity, yet the magnitude of these outflows relative to the remaining cash balance warrants significant concern. This trajectory suggests that the company is highly sensitive to capital market conditions, which may limit its ability to complete critical Phase 2b trials.

Working Capital Volatility Impacts Liquidity

According to recent SEC filings, working capital changes have been highly erratic, including a $2.7 million outflow in 2024Q1 followed by a $1.3 million inflow in 2024Q4, reflecting the unpredictable nature of managing clinical trial-related payables and accruals in a pre-revenue environment.

These fluctuations in working capital appear to be driven by the timing of clinical research organization payments and other R&D-related liabilities. The lack of a stable working capital cycle suggests that management has limited control over cash timing, further exacerbating the risks associated with the company's tight liquidity position.

Capital Allocation Focused on Survival

As indicated by the company's financial disclosures, capital deployment has been dominated by the acquisition of Adaptive Phage Therapeutics, which consumed $996,000 in 2026Q1, signaling a strategic shift toward pipeline consolidation rather than traditional shareholder-friendly capital returns like dividends or share repurchases.

The decision to prioritize inorganic growth through acquisition during a period of extreme cash scarcity suggests that management views pipeline expansion as the only viable path to long-term value creation. However, this strategy places additional pressure on the already limited cash runway, necessitating a careful evaluation of the acquisition's potential to accelerate clinical milestones.

PHGE — Frequently Asked Questions

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

How much cash does BiomX Inc. (PHGE) generate from operations?

BiomX Inc. (PHGE) generated $-26.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is BiomX Inc.'s free cash flow?

BiomX Inc. (PHGE) reported negative free cash flow of $26.4M in 2025, indicating capital requirements exceeded cash from operations.

What is BiomX Inc.'s capital expenditure (CapEx)?

BiomX Inc. (PHGE) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.