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
TCRXTScan Therapeutics, Inc.
$0.97$126M
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
HomeStocksTCRXCash Flow

TScan Therapeutics, Inc. (TCRX) Cash Flow Statement

7Y historyFree accessUpdated daily

Persistent free cash flow deficits are evident, with quarterly outflows consistently exceeding $24 million, highlighting the company's dependence on external capital to sustain its clinical-stage research activities.

TCRX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19
Cash from Operations-122.01M-135.32M-110.82M-61.36M-66.5M-48.68M-3.02M-12.52M
Operating CF Margin %--1310.6%-3935.44%-291.5%-491.34%-480%-278.62%-
Operating CF Growth %-24.48%-22.1%-80.62%7.74%-36.62%-1510.22%75.86%-
Net Income-124.31M-129.77M-127.5M-89.22M-66.22M-48.63M-26.13M-13.66M
Depreciation & Amortization2.88M2.87M4.11M5.36M5.14M3.33M1.23M519K
Stock-Based Compensation8.29M11.71M9.55M5.21M4.55M2.52M515K240K
Deferred Taxes00000-9.16M00
Other Non-Cash Items1.8M-1.95M-2.03M-315K260K9.16M2K78K
Working Capital Changes-10.69M-18.18M5.05M17.61M-10.23M-5.9M21.36M299K
Change in Receivables00000000
Change in Inventory00000000
Change in Payables-2.52M-3.01M1.99M-52K528K10K1.13M161K
Cash from Investing95.77M109.37M-52.61M-60.76M-4.22M-9.94M-4.24M-1.25M
Capital Expenditures-2.94M-4.41M-3.83M-3.15M-4.22M-9.94M-4.24M-1.25M
CapEx % of Revenue32.24%42.68%135.83%14.95%31.22%98.03%390.6%-
Acquisitions00000000
Investments--------
Other Investing00000000
Cash from Financing189K-336K208.76M135.44M29.36M189.67M288K34.81M
Debt Issued (Net)0015.31M029.35M000
Equity Issued (Net)264K264K33.13M42.41M193K189.38M288K34.81M
Dividends Paid00000000
Share Repurchases191K0000000
Other Financing-75K-600K160.32M93.03M-191K291K05K
Net Change in Cash-26.05M-26.28M45.33M13.33M-41.37M131.05M-6.97M21.04M
Free Cash Flow-124.96M-139.73M-114.65M-64.5M-70.73M-58.62M-7.26M-13.77M
FCF Margin %-1367.74%-1353.28%-4071.27%-306.45%-522.56%-578.03%-669.22%-
FCF Growth %-0.94%-21.88%-77.74%8.8%-20.66%-707.3%47.27%-
FCF per Share-0.96-1.08-1.02-0.98-2.94-2.45-0.29-0.55
FCF Conversion (FCF/Net Income)1.01x1.04x0.87x0.69x1.00x1.00x0.12x0.92x
Interest Paid00000000
Taxes Paid00000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

Clinical milestone funding dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

As reported in financial statements, TCRX exhibits a consistent disconnect between net losses and operating cash outflows, with OCF/NI ratios frequently fluctuating around 0.90, suggesting that non-cash items like stock-based compensation are providing only a modest buffer against the company's underlying cash-intensive research and development activities.

The proximity of operating cash flow to net income indicates that the company's losses are largely cash-based rather than driven by significant non-cash accounting charges. Investors should monitor this relationship, as it implies that the company lacks the non-cash cushion that might otherwise extend its runway during periods of clinical trial acceleration.

Persistent Free Cash Flow Deficits

Based on recent quarterly data, TCRX continues to experience significant free cash flow burn, with quarterly outflows consistently exceeding $24 million, reflecting the heavy capital requirements of its clinical-stage pipeline and the absence of self-sustaining cash generation from its current collaboration-dependent revenue model.

The persistent negative FCF margins, which have reached as low as -53% in previous periods, underscore the company's reliance on external financing to fund its operations. This trajectory suggests that until clinical milestones translate into more substantial, recurring cash inflows, the company will remain highly sensitive to capital market conditions.

Capital Intensity and Asset Replacement

According to historical filings, TCRX maintains a relatively low absolute level of capital expenditure, yet the CapEx-to-revenue ratio remains highly volatile, occasionally exceeding 100% during periods of lower milestone recognition, which highlights the company's limited investment in physical infrastructure relative to its massive R&D-driven operating expenses.

The low absolute spending on property and equipment suggests that the company is prioritizing the outsourcing of manufacturing or utilizing existing laboratory capacity rather than building out heavy internal production facilities. This strategy appears to preserve cash for clinical trial execution, though it may warrant further investigation into the long-term scalability of its manufacturing processes.

Working Capital Volatility and Timing

As indicated by quarterly cash flow statements, TCRX experiences significant swings in working capital, with fluctuations often exceeding $10 million in a single quarter, which likely reflects the timing of milestone-related payments and the management of accounts payable associated with its clinical trial service providers.

These working capital movements appear to be driven by the episodic nature of collaboration revenue and the timing of clinical trial expenses. Investors should interpret these shifts as operational noise rather than a fundamental change in the company's ability to manage its short-term liquidity requirements.

TCRX — Frequently Asked Questions

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

How much cash does TScan Therapeutics, Inc. (TCRX) generate from operations?

TScan Therapeutics, Inc. (TCRX) generated $-135.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is TScan Therapeutics, Inc.'s free cash flow?

TScan Therapeutics, Inc. (TCRX) reported negative free cash flow of $139.7M in 2025, indicating capital requirements exceeded cash from operations.

What is TScan Therapeutics, Inc.'s capital expenditure (CapEx)?

TScan Therapeutics, Inc. (TCRX) spent $4.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.