Free cash flow turned positive at $11.3M (5.5% margin) in 2026Q3 after a -$24.1M outflow in 2026Q1, with working capital swings such as the $22.3M inflow in 2025Q4 suggesting reported cash improvement may reflect timing effects rather than durable generation.
The RealReal, Inc. (REAL) cash flow statement — 9-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 |
|---|
| Cash from Operations | 59.49M | 37.01M | 21.55M | -61.27M | -91.56M | -142.15M | -134.42M | -54.49M | -47.2M | -38.57M |
| Operating CF Margin % | - | 5.34% | 3.59% | -11.15% | -15.17% | -30.39% | -44.81% | -17.22% | -22.76% | -28.05% |
| Operating CF Growth % | 266.14% | 71.76% | 135.17% | 33.08% | 35.59% | -5.75% | -146.69% | -15.46% | -22.35% | - |
| Net Income | -11.07M | -41.8M | -134.2M | -168.47M | -196.44M | -236.11M | -175.83M | -96.75M | -75.77M | -52.31M |
| Depreciation & Amortization | 32.16M | 33M | 33.1M | 31.7M | 27.67M | 23.53M | 18.84M | 13.41M | 9.29M | 5.63M |
| Stock-Based Compensation | 27.79M | 28.94M | 0 | 34.27M | 46.14M | 48.8M | 24.32M | 8.53M | 3.76M | 1.85M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.15M | 2.98M | 933K |
| Other Non-Cash Items | 20.23M | 26.13M | 119.81M | 69.86M | 33.38M | 36.48M | 19.77M | 105K | 445K | 70K |
| Working Capital Changes | -9.61M | -9.26M | 2.84M | -28.63M | -2.29M | -14.86M | -21.53M | 17.06M | 12.1M | 5.24M |
| Change in Receivables | -6.01M | -12.47M | 767K | -6.98M | -6.12M | -1.59M | -337K | -1.58M | -1.57M | -4.21M |
| Change in Inventory | -10.81M | -9.47M | -3.68M | 10.94M | 23.97M | -29.2M | -20.41M | -13.24M | -3.74M | -3.91M |
| Change in Payables | 1.19M | 1.61M | 910K | 0 | 0 | -9.99M | 2.8M | 6.01M | -2.58M | -88K |
| Cash from Investing | -38.97M | -29.22M | -25.59M | -42.13M | -36.92M | -43.44M | 178M | -215.36M | -33.92M | -11.3M |
| Capital Expenditures | -28.9M | -18.64M | -26.05M | -29.18M | -22.86M | -37.47M | -18.25M | -34.03M | -19.12M | -14.12M |
| CapEx % of Revenue | 3.69% | 2.69% | 4.34% | 5.31% | 3.79% | 8.01% | 6.09% | 10.76% | 9.22% | 10.27% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.27M | 5.72M | 2.52M |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -10.07M | -10.58M | 461K | -12.95M | -14.06M | -9.97M | -8.68M | -9.27M | -5.72M | -2.52M |
| Cash from Financing | 1.38M | -28.87M | 539K | 226K | 4.1M | 252.91M | 152.81M | 378.67M | 106.08M | 46.72M |
| Debt Issued (Net) | 0 | -26.75M | 0 | 0 | 0 | 278.23M | 166.28M | -9.25M | 9.77M | -1.25M |
| Equity Issued (Net) | 1.86M | 2.68M | 1.79M | -679K | -205K | 0 | 0 | 385.32M | 96.27M | 47.76M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | -679K | -205K | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -476K | -4.8M | -1.25M | 905K | 4.31M | -25.32M | -13.46M | 2.6M | 45K | 212K |
| Net Change in Cash | 21.9M | -21.08M | -3.5M | -103.17M | -124.38M | 67.33M | 196.4M | 108.82M | 24.97M | -3.16M |
| Free Cash Flow | 27.73M | 18.37M | -4.5M | -90.44M | -114.42M | -189.59M | -161.35M | -88.52M | -66.31M | -52.69M |
| FCF Margin % | 3.54% | 2.65% | -0.75% | -16.47% | -18.96% | -40.54% | -53.79% | -27.98% | -31.98% | -38.32% |
| FCF Growth % | 244.29% | 508.13% | 95.02% | 20.95% | 39.65% | -17.5% | -82.28% | -33.49% | -25.84% | - |
| FCF per Share | 0.22 | 0.16 | -0.04 | -0.89 | -1.19 | -2.07 | -1.84 | -1.03 | -1.06 | -0.84 |
| FCF Conversion (FCF/Net Income) | -2.50x | -0.89x | -0.16x | 0.36x | 0.47x | 0.60x | 0.76x | 0.55x | 0.62x | 0.74x |
| Interest Paid | 10.51M | 17.46M | 0 | 8.13M | 8.1M | 6.58M | 11K | 553K | 666K | 704K |
| Taxes Paid | 0 | 331K | 0 | 0 | 0 | 94K | 90K | 102K | 49K | 22K |
Quick answers to the most common questions about buying REAL stock.
The RealReal, Inc. (REAL) generated $37.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The RealReal, Inc. (REAL) generated $18.4M 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.
The RealReal, Inc. (REAL) spent $18.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Operating cash flow volatility and losses
Metrics are mathematically derived from official filings.
Operating Cash Flow Diverges From Net Income
Based on reported quarterly figures, REAL's operating cash flow ratio to net income swung from -1.28 in 2025Q4 to 1.56 in 2026Q3, indicating that reported net income is an unreliable guide to underlying cash generation in the period.
The sign-flipping conversion ratio suggests net income is dominated by non-cash or timing items rather than recurring cash earnings. Large working capital swings, such as the $22.3M inflow in 2025Q4 and the $25.4M outflow in 2026Q1, appear to be the primary reason operating cash flow diverges so sharply from net income. Investors should monitor whether conversion stabilizes as quarterly results normalize, as sustained divergence would warrant further investigation into earnings quality.
Free Cash Flow Turns Positive Intermittently
As reported in financial statements, REAL's free cash flow margin ranged from -22.4% in 2025Q1 to 22.1% in 2025Q4, with the most recent quarter at 5.5%, showing a volatile rather than steadily improving trajectory.
The alternating sign of free cash flow across quarters suggests the business has not yet established a consistent cash generation base. Capital expenditure remains modest relative to revenue, at roughly 1.4% to 6.9% of sales, so the volatility appears driven primarily by operating and working capital movements rather than heavy reinvestment. Based on these figures, the company's cash profile may remain sensitive to quarter-end timing until a clearer run of positive periods is observed.
Working Capital Dominates Quarterly Cash Swings
Based on REAL's reported figures, working capital changes ranged from a $31.5M outflow in 2025Q1 to a $22.3M inflow in 2025Q4, indicating that this line item, rather than earnings, is the main driver of reported cash volatility.
The magnitude of working capital movements relative to operating income suggests collections, inventory, or payables timing is driving much of the quarterly cash profile. Consignment-based models can create substantial receivable and payable timing effects around high-volume periods, which may explain the pronounced seasonal reversals. Investors should watch whether working capital outflows persist into subsequent quarters, as recurring drains would weaken the case for underlying cash generation.
Cumulative Earnings Gap Remains Unresolved
According to the reported quarterly series, REAL's cumulative net income over the ten quarters is negative, while cumulative operating cash flow is modestly positive, leaving a gap that is largely explained by working capital timing rather than structural cash losses.
Over the observed period, reported losses have been partly offset by positive operating cash flow, which suggests the business generates more cash than its accounting results imply in aggregate. However, this offset depends heavily on working capital reversals, which may not be repeatable. Investors should treat the cumulative picture as indicative of a business that is cash-breakeven at best, not one with proven cash earnings power.
Positive Cash Quarters May Overstate Progress
Based on reported figures, REAL's strongest free cash flow quarters coincided with large working capital inflows, raising the possibility that the apparent cash improvement reflects timing effects rather than durable operating gains.
The 2025Q4 free cash flow of $43.0M was accompanied by a $22.3M working capital inflow and a $49.5M operating cash flow, which together suggest that a meaningful share of the reported strength may be temporary. Stock-based compensation of roughly $6-8M per quarter is a non-cash add-back that flatters operating cash flow relative to cash-based costs. Investors should monitor whether positive free cash flow persists once working capital effects normalize.