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
RCEL
← 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
RCELAVITA Medical, Inc.
$4.25$106M
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
HomeStocksRCELCash Flow

AVITA Medical, Inc. (RCEL) Cash Flow Statement

30Y historyFree accessUpdated daily

Persistent free cash flow deficits, including a margin of -199.0% in 2024Q1, indicate a structural inability to fund expansion through internal operations.

RCEL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06Jun'05Jun'04Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations-30.96M-31.2M-48.94M-38.01M-19.09M-18.04M-25.9M-22.75M-19.25M-9.54M-6.58M-5.93M-4.87M-6.51M-6.7M-4.32M-3.13M-1.36M-3.75M-3.54M-7.6M-7.26M-5.03M-4.24M-997.61K-327.44K-467.41K-409.81K-166.28K-215.74K-519.14K
Operating CF Margin %--43.56%-76.17%-75.81%-55.46%-54.62%-88.61%-159.48%-351.66%-760.03%-556.99%-591.65%-494.35%-242.47%-238.05%-128.76%-93.78%-59.42%-158.32%-294.42%-961.44%-821.36%-698.39%-1089.8%-513.39%----28.52%--
Operating CF Growth %82.62%36.26%-28.75%-99.11%-5.84%30.36%-13.87%-18.17%-101.79%-45.07%-10.92%-21.67%25.11%2.91%-55.25%-37.99%-129.24%63.59%-5.74%53.4%-4.81%-44.25%-18.63%-325.03%-204.67%29.94%-14.06%-146.45%22.93%58.44%-30.22%
Net Income-45.34M-48.59M-61.84M-35.38M-26.66M-25.14M-26.58M-42.03M-25.1M-9.37M-8.85M-5.81M0000000000000000000
Depreciation & Amortization2.15M2.04M1.13M632K568K969K715K465K269K80.97K107.35K62.52K0000000000000000000
Stock-Based Compensation6.83M9.52M13.5M8.38M7M6.33M5.66M16.59M1.95M01.22M00000000000000000000
Deferred Taxes00000000-129K0000000000000000000000
Other Non-Cash Items4.44M2.4M2.96M-5.07M1.21M1.53M1.66M895K494K365.1K0377.79K-4.87M-6.51M-6.7M-4.32M-3.13M-1.36M-3.75M-3.54M-7.6M-7.26M-5.03M-4.24M-997.61K-327.44K-467.41K-409.81K-166.28K-215.74K-519.14K
Working Capital Changes967K3.44M-4.68M-6.57M-1.2M-1.73M-7.36M1.33M3.27M-611.68K942.55K-560.2K0000000000000000000
Change in Receivables3.09M3.63M-4.17M-3.3M-985K-1.19M-4.98M-582K1.97M-1.39M-37.68K-385.38K0000000000000000000
Change in Inventory1.72M-468K-2.16M-3.69M-371K-144K-745K-468K17K-69.19K256K-579.58K0000000000000000000
Change in Payables-1.37M2.75M340K809K282K0-1.33M2.31M69K0000000000000000000000
Cash from Investing3.73M12.45M37.36M1.61M-19.33M-50.21M-1.17M-847K0-268.67K00-22.26K-62.39K-70.52K-78.31K-95.4K-59.93K-53.44K-130.48K-59.38K-94.83K-349.47K-103.29K-487.43K-276.11K-1.26M071.39K275.24K406.19K
Capital Expenditures199K0-9.17M-1.38M-452K-487K-894K-590K0-268.67K00-22.54K-66.82K-70.52K-78.31K-95.4K-59.93K-56.95K-103.25K-67.8K-99.96K0-103.29K-14.52K-4.14K-3.94K0000
CapEx % of Revenue0.28%1.4%14.27%2.75%1.31%1.47%3.06%4.14%-21.41%--2.29%2.49%2.51%2.34%2.86%2.61%2.41%8.58%8.57%11.32%-26.55%7.47%------
Acquisitions000000000000000000041.8K0000-874.47K000000
Investments-------------------------------
Other Investing-1.73M-1.74M-162K-66K-73K-49.72M-280K-257K00002814.42K00003.52K-69.03K8.42K5.14K-349.47K01.35K0-54.4K0000
Cash from Financing20.67M14.94M3.51M40.37M900K64.06M64.05M77.06M015.67M003.27M08.21M-98.29K13.86M1.58M-170.52K-9.68K9.19M5.11M8.62M3.38M289.24K632.64K2.39M1.73M000
Debt Issued (Net)6.1M0038.76M0-11K-11K-42K0-44.9K------214.81K201.61K-299.55K-12.39K--5.29K-2.8K-52.85K-3.81K23.18K-----
Equity Issued (Net)14.03M14.14M000069.11M81.7M016.78M--3.6M-8.77M-96.04K14.07M1.42M-2.72K9.9M5.48M8.89M3.58M408.38K609.47K2.47M1.73M---
Dividends Paid0000000000000000000000000000000
Share Repurchases000000000000000-96.04K-232.73K00000000000000
Other Financing540.09K795K3.51M1.61M900K64.08M-5.05M-4.6M0-1.06M00-335.6K0-568.26K-2.25K-430.46K-35.81K129.04K0-710.1K-364.86K-263.37K-150.97K-115.33K0-77.29K0000
Net Change in Cash-6.56M-3.81M-8.07M3.95M-37.55M37.11M37.11M53.47M05.94M00-397.69K-6.16M2.01M-4.6M10.06M278.4K-3.22M-3.53M2.68M-368.06K3.24M308.82K-757.7K189.39K863.98K1.32M-30.01K59.5K-7.09K
Free Cash Flow-30.74M-32.2M-58.27M-39.46M-19.61M-18.52M-27.07M-23.59M0-9.81M00-3.76M-6.19M-6.19M-4.5M-3.44M-1.22M-3.08M-3.58M-6.52M-5.48M-5.03M-3.07M-574.03K-171.29K-318.69K-409.81K-101.4K-215.74K-413.29K
FCF Margin %-42.49%-44.97%-90.69%-78.69%-56.99%-56.09%-92.62%-165.42%--781.43%---381.45%-230.77%-219.75%-134.11%-103.08%-53.11%-130.18%-297.15%-824.04%-620.8%-698.39%-788.48%-295.41%----17.39%--
FCF Growth %34.2%44.74%-47.68%-101.16%-5.89%31.58%-14.75%-100%--100%39.28%-0.1%-37.6%-30.74%-181.94%60.42%13.85%45.13%-18.85%-9.03%-63.96%-434.43%-235.13%46.25%22.23%-304.15%53%47.8%-39.27%
FCF per Share-0.10-1.16-2.25-1.56-0.78-0.76-1.33-1.16--1.05---1.06-1.90-2.06-1.89-1.87-0.96-2.79-5.06-1.65-2.12-0.13-1.93-0.71-0.09-0.17-0.67-0.41-4.58-8.77
FCF Conversion (FCF/Net Income)0.68x0.64x0.79x1.07x0.72x0.72x0.97x0.54x0.77x0.55x0.57x0.58x0.62x1.26x0.83x0.57x1.50x0.27x0.91x0.30x0.60x0.82x0.71x0.85x0.65x0.29x0.30x0.50x0.30x0.09x-2.81x
Interest Paid-1.23M05.36M1.14M15K29K3K42K27K---1325.68K916712.07K29.47K74.1K27.83K-6.54K-14.24K-767----
Taxes Paid0041K44K17K042K00----1.52M-129.31K-90.12K-85.52K-91.97K-296.81K-126.86K-604.06K-420.35K-390K---------

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Insufficient liquidity for operations

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Remains Severely Disconnected

According to recent quarterly filings, RCEL's operating cash flow frequently tracks closely with net losses, with an OCF/NI ratio that has fluctuated between 0.40 and 1.54, indicating that the company's cash burn is driven primarily by fundamental operating losses rather than temporary working capital timing differences.

The lack of a consistent, positive relationship between net income and operating cash flow suggests that the business model has yet to achieve the scale necessary to decouple cash outflows from revenue generation. Investors should monitor this conversion gap, as it implies that the company's current accounting losses are a direct reflection of its underlying cash-consuming commercial strategy.

Persistent Free Cash Flow Deficits

As reported in financial statements, RCEL has consistently generated negative free cash flow, with quarterly margins reaching as low as -199.0% in 2024Q1, highlighting a structural inability to fund its aggressive commercial expansion through internal operations without relying on external capital infusions to sustain the business.

The trajectory of free cash flow remains deeply negative, suggesting that the company is currently in a high-intensity investment phase that shows little sign of near-term stabilization. This persistent cash drain warrants further investigation into whether the current sales force expansion will eventually yield the operating leverage required to reach cash flow breakeven.

Volatile Working Capital Management Trends

Based on the provided data, working capital changes have been highly erratic, swinging from a $4.0M inflow in 2025Q4 to a $2.2M outflow in 2026Q1, which suggests that the company's cash position is susceptible to significant fluctuations based on the timing of inventory procurement and hospital account collections.

These swings in working capital appear to reflect the challenges of managing a transactional, kit-based revenue model across a growing number of hospital accounts. The inconsistency in these flows may indicate that the company lacks a mature, predictable cycle for managing its receivables and inventory, adding another layer of uncertainty to its liquidity profile.

SBC Masks True Cash Burn

Data from recent filings reveals that stock-based compensation (SBC) has consistently added back millions to the cash flow statement, with quarterly figures reaching as high as $4.1M, which effectively obscures the true economic cost of talent acquisition and retention required to support the company's commercial growth.

While SBC is a non-cash expense, the reliance on equity-based incentives to attract the specialized sales force needed for vitiligo and trauma markets suggests that the company's true operational cost is higher than the reported cash burn implies. Investors should consider the dilutive impact of these compensation packages as a hidden cost of the current growth strategy.

RCEL — Frequently Asked Questions

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

How much cash does AVITA Medical, Inc. (RCEL) generate from operations?

AVITA Medical, Inc. (RCEL) generated $-31.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is AVITA Medical, Inc.'s free cash flow?

AVITA Medical, Inc. (RCEL) reported negative free cash flow of $32.2M in 2025, indicating capital requirements exceeded cash from operations.

What is AVITA Medical, Inc.'s capital expenditure (CapEx)?

AVITA Medical, Inc. (RCEL) 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.