Cash conversion is weak, with cumulative operating cash flow negative over ten quarters and FCF swinging from -$629.3M in 2025Q1 to $229.4M in 2025Q2, driven by working capital volatility and SBC averaging $35M per quarter.
Sarepta Therapeutics, Inc. (SRPT) cash flow statement — 30-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 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | -17.12M | -205.48M | -205.79M | -500.99M | -325.35M | -443.17M | 107.47M | -456.46M | -388.66M | -232M | -245.82M | -149.47M | -128.54M | -64.69M | -29.69M | -23.68M | -15.21M | -8.8M | -12.34M | -24.68M | -20.61M | -14.67M | -23.78M | -17.48M | -20.26M | -12.82M | -9.13M | -7.6M | -6.7M | -3M | -1.6M |
| Operating CF Margin % | - | -9.35% | -10.82% | -40.29% | -34.87% | -63.14% | 19.9% | -119.86% | -129.11% | -150.08% | -4534.59% | -11928.57% | -1317.4% | -454.99% | -79.55% | -50.39% | -51.7% | -50.04% | -58.05% | -224.64% | -17879.43% | -306.64% | -5524.76% | -1802.39% | -2421.52% | -1815.9% | -703.65% | -7600% | -3350% | -3000% | -1600% |
| Operating CF Growth % | 516.8% | 0.15% | 58.92% | -53.99% | 26.59% | -512.38% | 123.54% | -17.45% | -67.53% | 5.62% | -64.47% | -16.28% | -98.68% | -117.87% | -25.4% | -55.69% | -72.83% | 28.68% | 50% | -19.71% | -40.52% | 38.32% | -36.05% | 13.73% | -58.03% | -40.46% | -20.12% | -13.43% | -123.33% | -87.5% | 10.11% |
| Net Income | 14.76M | -713.41M | 235.24M | -535.98M | -703.49M | -418.78M | -554.13M | -715.08M | -361.92M | -50.69M | -267.26M | -220.03M | -135.79M | -111.98M | -121.29M | -2.32M | -32.18M | -25.16M | -23.95M | -27.17M | -31.07M | -16.68M | -24.78M | -14.62M | -29.36M | -26.93M | -9.24M | -8.3M | -26.7M | -3.6M | -2.1M |
| Depreciation & Amortization | 32.16M | 44.52M | 37.72M | 44.4M | 41.86M | 38.02M | 39.74M | 24.5M | 12.24M | 8.09M | 5.61M | 5.25M | 3.69M | 1.28M | 1.52M | 1.3M | 1.46M | 1.38M | 1.47M | 2.01M | 2.09M | 2M | 1.89M | 1.48M | 1.33M | 556.47K | 416.5K | 300K | 200K | 500K | 500K |
| Stock-Based Compensation | 140.03M | 123.4M | 184.3M | 182.51M | 233.02M | 113.94M | 108.07M | 78.6M | 50.13M | 30.46M | 29.96M | 32.12M | 20.34M | 11.13M | 3.08M | 3.13M | 3.17M | 2.37M | 165.88K | 312.64K | 525.13K | 394.23K | 421.63K | 489.66K | 489.66K | 120K | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 15.81M | 10.64M | 0 | -1.41M | -83K | 373K | 849K | 5.34M | 11.49M | 0 | 299K | 1.18M | 475K | 417.74K | -253.26K | -332.76K | -394.23K | -421.63K | -489.66K | -489.66K | -120K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 114.22M | 261.98M | 53.56M | 289.16M | 142.73M | -94M | -50.91M | 222.39M | 20.19M | -122.32M | 1.27M | 367K | 12K | 11.13M | 92.3M | -33.02M | 11.5M | 9.2M | 12.39M | 775.7K | 6.78M | 430.09K | 508.58K | -3.29M | 5.12M | 12.76M | 0 | -100K | 19.6M | 0 | -100K |
| Working Capital Changes | -649.25M | 78.04M | -716.61M | -481.09M | -39.47M | -98.17M | 554.06M | -66.88M | -107.89M | -97.46M | -15.77M | 31.98M | -22.14M | 12.27M | -5.3M | 6.93M | -350K | 2.93M | -2.82M | -358.37K | 1.4M | -420.86K | -1.4M | -1.05M | 2.65M | 783.49K | -305.29K | 400K | 200K | 100K | 100K |
| Change in Receivables | 29.98M | 203.75M | -201.66M | -185.7M | -61.64M | -51.65M | -10.46M | -41.84M | -19.58M | -24.24M | -1.25M | -1.56M | 1.11M | 2.8M | -3.59M | -1.06M | 0 | 2.62M | -1.85M | -2.85M | 814.53K | -919.24K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -21.49M | -301.09M | -395.17M | -147.71M | -50.78M | -83.77M | -60.58M | -45.93M | -41.84M | -70.79M | -12.81M | -147M | -244.94M | -234.84M | -115.02M | -24.58M | 0 | -17.8M | -9.76M | -18.96M | 0 | -45.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -197.41M | 104.27M | 110.65M | -50.13M | 147.57M | 23.3M | 42M | 122.98M | 90.16M | 12.93M | 7.31M | 18.3M | 10.76M | 9.47M | -1.72M | 8M | 0 | 312K | -974.67K | 2.49M | 577.87K | 498.38K | -1.5M | 1.84M | 1.84M | 1.68M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -424.3M | 69.64M | 755.56M | -165.8M | -1.05B | 495.41M | -121.72M | 286.73M | -370.49M | -178.81M | -90.19M | 8.41M | -159.03M | -11.67M | -1.15M | -2.31M | -1.96M | -1.88M | -1.24M | 10.58M | -1.99M | -10.92M | 20.84M | -15.46M | -2.4M | -12.77M | -1.1M | -500K | -2.6M | -500K | 100K |
| Capital Expenditures | -11.24M | -101.97M | -136.96M | -76.11M | -30.82M | -38.49M | -82.2M | -59.63M | -64.34M | -21.21M | -6.87M | -4.83M | -26.82M | -3.77M | -1.15M | -2.31M | -1.95M | -1.99M | -1.22M | -2.13M | -1.45M | -1.47M | -1.07M | -1.64M | -2.78M | -4.18M | -813.19K | -200K | -2.3M | -300K | -100K |
| CapEx % of Revenue | 0.57% | 4.64% | 7.2% | 6.12% | 3.3% | 5.48% | 15.22% | 15.66% | 21.37% | 13.72% | 126.66% | 385.71% | 274.93% | 26.55% | 3.07% | 4.91% | 6.64% | 11.34% | 5.73% | 19.36% | 1261.06% | 30.68% | 248.65% | 169.09% | 331.94% | 591.62% | 62.68% | 200% | 1150% | 300% | 100% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -172.56M | 3.19M | -9.21M | 1.52M | 1.43M | 1.38M | 0 | 0 | 0 | 0 | 0 | -11.38K | 857.21K | 686.61K | 397.08K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 236.05M | -253.69M | -10M | 90.76M | -1.43M | 97.89M | 104.57M | -3.08M | -3.19M | 134.22M | -1.52M | -1.43M | -1.38M | -7.9M | -1.04M | -1.13M | 0 | -1.06M | -859.42K | -857.21K | -686.61K | -397.08K | -462.59K | -397.13K | -453.4K | -475.98K | -282.56K | -300K | -300K | -200K | 0 |
| Cash from Financing | -38.73M | -168.34M | 124.81M | 125M | 232.51M | 561.57M | 682.32M | 642.55M | 530.15M | 888.08M | 378.13M | 147.81M | 104.16M | 145.67M | 178.6M | 32.3M | 2.48M | 47.77M | -31.89K | 18.74M | 8.16M | 43.53M | 7.07M | 35.08M | 21.98M | 10.76M | 27.44M | 8.2M | 200K | 18.2M | 3.9M |
| Debt Issued (Net) | -35.13M | -162.59M | -68K | 0 | 304.17M | 0 | 291.15M | 245.63M | -33.48M | 584.95M | -7.6M | 17.4M | -94K | -89K | -85K | -81K | -77K | -74K | -113K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 680K | 11.3M | 0 | 0 | 0 | 548.53M | 312.05M | 365.35M | 0 | 353.96M | 364.8M | 119.92M | 94.5M | 145.99M | 178.68M | 32.38M | 2.56M | 47.84M | 81K | 18.74M | 8.16M | 43.53M | 7.07M | 35.08M | 21.98M | 10.76M | 27.44M | 8.2M | 200K | 18.1M | 4M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -25.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -300K | 0 |
| Other Financing | -4.27M | -17.06M | 124.87M | 125M | -71.66M | 13.04M | 79.12M | 31.57M | 563.63M | -50.83M | 20.93M | 10.49M | 9.75M | -226K | 0 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | -100K |
| Net Change in Cash | -480.15M | -304.18M | 674.58M | -541.79M | -1.14B | 613.81M | 668.07M | 472.82M | -229M | 477.27M | 42.12M | 6.75M | -183.41M | 69.3M | 147.76M | 6.32M | -14.69M | 37.08M | -13.61M | 4.64M | -14.44M | 17.94M | 4.13M | 2.14M | -684.49K | -14.83M | 17.22M | 200K | 200K | 18.2M | 3.9M |
| Free Cash Flow | -31.6M | -307.45M | -352.74M | -588.34M | -357.6M | -481.66M | 25.26M | -516.09M | -453M | -253.21M | -252.69M | -154.3M | -155.36M | -68.47M | -30.84M | -25.98M | -17.16M | -10.79M | -13.56M | -26.8M | -22.07M | -16.14M | -24.85M | -19.12M | -23.04M | -17M | -9.94M | -7.8M | -9M | -3.3M | -1.7M |
| FCF Margin % | -1.62% | -13.99% | -18.55% | -47.32% | -38.33% | -68.62% | 4.68% | -135.52% | -150.48% | -163.8% | -4661.24% | -12314.29% | -1592.33% | -481.54% | -82.61% | -55.3% | -58.34% | -61.38% | -63.77% | -244% | -19140.49% | -337.33% | -5773.41% | -1971.48% | -2753.46% | -2407.52% | -766.33% | -7800% | -4500% | -3300% | -1700% |
| FCF Growth % | 91.87% | 12.84% | 40.04% | -64.53% | 25.76% | -2006.52% | 104.9% | -13.93% | -78.9% | -0.21% | -63.76% | 0.69% | -126.91% | -122.02% | -18.68% | -51.4% | -59% | 20.38% | 49.42% | -21.47% | -36.75% | 35.07% | -29.98% | 17.01% | -35.54% | -70.99% | -27.46% | 13.33% | -172.73% | -94.12% | 17.07% |
| FCF per Share | -0.30 | -2.93 | -3.27 | -6.37 | -4.08 | -5.93 | 0.32 | -7.01 | -6.84 | -4.30 | -5.19 | -3.65 | -3.88 | -2.02 | -1.31 | -1.20 | -0.93 | -0.70 | -1.17 | -2.98 | -2.51 | -2.17 | -4.14 | -3.85 | -5.38 | -4.55 | -3.19 | -3.48 | -4.58 | -1.96 | -1.21 |
| FCF Conversion (FCF/Net Income) | -2.14x | 0.29x | -0.87x | 0.93x | 0.46x | 1.06x | -0.19x | 0.64x | 1.07x | 4.58x | 0.92x | 0.68x | 0.95x | 0.58x | 0.24x | 10.22x | 0.47x | 0.35x | 0.52x | 0.91x | 0.66x | 0.88x | 0.96x | 1.20x | 0.69x | 0.48x | 0.99x | 0.92x | 0.25x | 0.83x | 0.76x |
| Interest Paid | 71.31M | 14.91M | 15.86M | 15.92M | 44.42M | 55.95M | 34.42M | 8.55M | 11.31M | 1.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 29.97M | 37.63M | 22.59M | 15.08M | 1.7M | 583K | 2.51M | 933K | 1.55M | 5.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying SRPT stock.
Sarepta Therapeutics, Inc. (SRPT) generated $-205.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Sarepta Therapeutics, Inc. (SRPT) reported negative free cash flow of $307.5M in 2025, indicating capital requirements exceeded cash from operations.
Sarepta Therapeutics, Inc. (SRPT) spent $102.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Sarepta Therapeutics, Inc. (SRPT) spent $25.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital volatility and revenue swings
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Working Capital
Sarepta's operating cash flow diverges sharply from net income, with OCF/NI swinging from -6.70 in 2024Q1 to 1.33 in 2025Q2, per reported quarterly data, indicating earnings quality is heavily influenced by working capital timing.
The gap between net income and operating cash flow is substantial and inconsistent. In 2026Q1, net income was $331.0M but operating cash flow was -$202.7M, driven by a -$586.3M working capital change, suggesting that reported profitability is not translating into cash generation. Conversely, 2025Q2 saw OCF of $261.3M against net income of $196.9M, with positive working capital contribution, indicating that cash conversion is erratic and may reflect timing of collections and payments rather than underlying operational efficiency.
Free Cash Flow Swings Signal Instability
Sarepta's free cash flow ranged from -$629.3M in 2025Q1 to $229.4M in 2025Q2, with FCF margins between -84.5% and 37.5%, based on financial statements, highlighting a highly volatile cash generation profile.
The FCF trajectory is far from stable, with no clear upward trend. The 2025Q1 trough of -$629.3M was followed by a strong recovery in 2025Q2, but subsequent quarters show renewed weakness, including -$205.8M in 2026Q1. This volatility suggests that Sarepta's cash flows are not yet predictable, likely due to lumpy product sales and significant working capital swings, which investors should monitor as a sign of operational maturity.
Working Capital Swings Dominate Cash Flow
Working capital changes have been the primary driver of Sarepta's cash flow volatility, with swings from -$586.3M in 2026Q1 to $339.5M in 2025Q4, as per quarterly filings, indicating significant timing effects in receivables and inventory.
The magnitude of working capital changes is outsized relative to revenue, with 2026Q1's -$586.3M change representing a substantial cash outflow. This may indicate aggressive revenue recognition or inventory build-up, but the data suggests that cash flow is heavily influenced by collection cycles and payment terms. The inconsistency across quarters—positive in 2025Q4 and negative in 2026Q1—points to a lack of stable working capital management, which could strain liquidity if not addressed.
Capital Expenditures Remain Minimal
Sarepta's capital expenditures are consistently low, with CapEx/Revenue ranging from 0.3% to 8.0% over the last ten quarters, per reported data, indicating a capital-light model focused on manufacturing efficiency.
CapEx has been modest, averaging around 4-5% of revenue, which is typical for a biotech with outsourced manufacturing. The low capital intensity suggests that Sarepta does not require heavy fixed asset investment to grow, but this also means that cash flow is more sensitive to working capital and operating expenses. The slight increase in CapEx in 2025Q3 and Q4 may indicate investment in capacity, but overall, capital spending is not a major cash drain.
Cumulative Cash Flow Lags Reported Earnings
Over the past ten quarters, Sarepta's cumulative operating cash flow is negative despite positive net income in some periods, based on financial data, suggesting that reported earnings have not been fully realized in cash.
Summing the quarterly operating cash flows yields a negative total, while net income has been positive in several quarters, indicating a persistent gap between accrual-based earnings and cash generation. This divergence may be due to significant working capital outflows, particularly in 2025Q1 and 2026Q1, which have not reversed fully. Investors should question the sustainability of earnings if cash flow does not eventually catch up, as this could signal aggressive revenue recognition or inventory issues.
Cash Flow Statement Obscures True Cash Burn
Sarepta's stock-based compensation, averaging $35M per quarter, is a non-cash expense that inflates operating cash flow, per reported figures, potentially masking the underlying cash burn from operations.
While SBC is added back to operating cash flow, it represents a real economic cost to shareholders through dilution. With SBC consistently around $30-50M per quarter, the reported operating cash flow may overstate the company's ability to generate cash from operations. Additionally, the lack of dividends and buybacks suggests that all cash is being reinvested, but the negative cumulative OCF indicates that the business is still consuming cash, which may require external financing if the trend continues.