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
SILOSilo Pharma, Inc.
$6.04$5M
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
HomeStocksSILOCash Flow

Silo Pharma, Inc. (SILO) Cash Flow Statement

15Y historyFree accessUpdated daily

Persistent negative free cash flow, which reached a low of -91.0% margin in 2025Q1, highlights a total reliance on external financing to sustain operations.

SILO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash from Operations-3.84M-4.66M-3.83M-3.22M-3.5M-2.28M-1.16M-794.32K272.64K-284.62K-143.56K-1.02M-1.06M-181.61K-21.47K-46.3K
Operating CF Margin %--6464.92%-5317.35%-4472.13%-4850.94%-3196.59%--1957.96%--33.59%21.44%700.32%992.36%-172.11%--
Operating CF Growth %18.21%-21.58%-18.9%7.81%-53.54%-96.89%-45.66%-391.35%195.79%-98.26%85.88%4.35%-485.3%-745.76%53.63%-
Net Income-4.84M-4.23M-4.39M-3.7M-3.91M4.16M-3.04M-1.01M-969.46K356.54K-1.11M-409.5K-376.55K32.91K-39.45K-49.8K
Depreciation & Amortization5.72K11.44K6.18K0000017.55K00-8.14K219.96K000
Stock-Based Compensation99.58K117.02K014.13K156.05K01.19M177.96K00000000
Deferred Taxes0000000000000000
Other Non-Cash Items-705.47K621.87K1.02K162.78K330.17K-7.14M763.26K123.47K1.24M-606.45K1.06M-674.94K-882.23K-196.16K00
Working Capital Changes-635.84K-1.18M551.76K299.27K-75.29K704.75K-72.14K-82.46K-16.8K-34.71K-89.38K75.82K-24.14K-18.36K17.97K3.5K
Change in Receivables000-3.59K-4.8K-1.21K000-20.36K-44.78K-11.29K0000
Change in Inventory00000-24.96K-15.06K-129.39K-26.97K0000000
Change in Payables000339.27K-53.72K000-12.71K-14.76K-37.66K88.2K-1.16K-17.76K17.97K3.5K
Cash from Investing-250.92K644.02K973.78K-4.15M86.71K7.19M39K186.74K-250K157.57K344.48K-875.41K-939.95K-91.27K00
Capital Expenditures0000000000000000
CapEx % of Revenue0%----0.01%----------
Acquisitions0000000000000000
Investments----------------
Other Investing759.54K-574.92K0020K172K39K0-977.5K0000000
Cash from Financing4.86M4.86M3.24M-471.12K4.94M3.79M2.13M382.66K19.45K00-2.25K791.86K2.19M20K575
Debt Issued (Net)00000018.9K272.66K-2.18K000-15K-5K20K0
Equity Issued (Net)4.86M4.86M3.24M-471.12K4.94M3.79M2.12M110K21.63K000840K2.4M0575
Dividends Paid00000000000-2.25K-2.25K000
Share Repurchases00-173.11K-471.12K0000-2.87K0000000
Other Financing003000000000-33.14K-198.05K00
Net Change in Cash765.63K842.9K381.49K-7.84M1.53M8.71M1.02M-224.93K42.09K-284.62K-143.56K-1.02M-271.1K2.01M-1.47K-45.73K
Free Cash Flow-3.84M-4.66M-3.83M-3.22M-3.5M-2.28M-1.16M-794.32K272.64K-284.62K-143.56K-1.02M-1.06M-181.61K-21.47K-46.3K
FCF Margin %-5330.86%-6464.92%-5317.35%-4472.13%-4850.94%-3196.59%--1957.96%--33.59%21.44%700.32%992.36%-172.11%--
FCF Growth %17.09%-21.58%-18.9%7.81%-53.54%-96.89%-45.66%-391.35%195.79%-98.26%85.88%4.35%-485.3%-745.76%53.63%-
FCF per Share-4.21-8.34-15.63-15.70-22.97-17.81-13.16-14.154.16-4.10-2.14-15.08-16.64-4.20-0.53-1.13
FCF Conversion (FCF/Net Income)0.79x1.10x0.87x0.87x0.89x-0.58x0.38x0.78x-0.28x-0.80x0.13x2.48x2.82x-5.52x0.54x0.93x
Interest Paid005.08K4.87K2.2K0224000001.73K1.14K00
Taxes Paid000025.16K000002501.75K91591500

Key Metrics

Growth RegimeStable
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Dilutive financing dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Disconnect Reflects Developmental Status

According to the provided quarterly cash flow data, SILO exhibits a persistent disconnect between net losses and operating cash outflows, with OCF/NI ratios fluctuating significantly, reaching as high as 1.59 in 2025Q1, which underscores the lack of a meaningful relationship between accounting earnings and actual cash burn.

The volatility in the OCF/NI ratio suggests that non-cash items and working capital swings are the primary drivers of the reported cash position rather than operational efficiency. Investors should interpret this as a sign that the company's financial statements are currently dominated by accounting adjustments rather than a predictable cash-generating business model.

Persistent Negative Free Cash Flow

As reported in financial statements, SILO has consistently generated negative free cash flow across all ten observed quarters, with FCF margins reaching a low of -91.0% in 2025Q1, indicating that the company is entirely reliant on external capital to fund its ongoing research and development activities.

The lack of any positive FCF trajectory confirms that the firm remains in a deep pre-revenue phase where cash consumption is the only reliable metric. This trend suggests that the company's survival is tethered to its ability to secure further funding rather than any internal ability to self-finance its clinical pipeline.

Working Capital Volatility Masks Burn

Based on the reported figures, working capital changes have been highly erratic, swinging from a $810.1K inflow in 2024Q4 to a $609.0K outflow in 2025Q1, which complicates the assessment of the company's underlying operational cash requirements and suggests significant timing differences in vendor payments and research-related accruals.

These fluctuations in working capital appear to be the primary mechanism for smoothing the cash burn, potentially masking the true underlying rate of expenditure. Analysts should monitor these shifts closely, as they may indicate management's attempts to manage liquidity by delaying or accelerating payments to clinical partners.

Capital Allocation Prioritizes Survival Overhaul

Financial records indicate that SILO has ceased share repurchases as of 2024Q2, shifting its limited capital resources entirely toward sustaining clinical operations, a move that reflects the company's transition from its legacy consumer brand identity to a focused, yet capital-intensive, biotechnology research and development entity.

The cessation of buybacks suggests that management has recognized the necessity of preserving cash for clinical milestones rather than attempting to support the share price. This pivot appears to be a defensive measure, as the company lacks the excess liquidity required to pursue any form of shareholder return program.

Hidden Costs of Clinical Development

Analysis of the cash flow statement reveals that the company's reported cash burn is partially mitigated by minimal capital expenditures, yet the reliance on university partnerships suggests that significant costs may be embedded in research agreements that are not fully captured in traditional cash flow line items.

The minimal CapEx figures may be misleading, as they do not account for the potential long-term royalty obligations or milestone payments owed to academic partners. Investors should be wary that the current cash burn rate may understate the total financial commitment required to bring the lead drug candidates to market.

SILO — Frequently Asked Questions

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

How much cash does Silo Pharma, Inc. (SILO) generate from operations?

Silo Pharma, Inc. (SILO) generated $-4.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Silo Pharma, Inc.'s free cash flow?

Silo Pharma, Inc. (SILO) reported negative free cash flow of $4.7M in 2025, indicating capital requirements exceeded cash from operations.

What is Silo Pharma, Inc.'s capital expenditure (CapEx)?

Silo Pharma, Inc. (SILO) 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.