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
TNXPTonix Pharmaceuticals Holding Corp.
$13.22$211M
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
HomeStocksTNXPCash Flow

Tonix Pharmaceuticals Holding Corp. (TNXP) Cash Flow Statement

18Y historyFree accessUpdated daily

Free cash flow remains deeply negative at -$44.0 million for 2026Q1, reflecting a high capital intensity with a CapEx-to-revenue ratio of 24.6%.

TNXP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Cash from Operations-125.58M-99.84M-60.92M-102M-98.05M-75.56M-48.57M-26.68M-23.97M-19.13M-37.31M-42.53M-22.84M-8.52M-5.71M-2.64M-17.98K-27.87K-23.57K
Operating CF Margin %--761.76%-603.58%-1313.12%---------------
Operating CF Growth %-428.9%-63.88%40.27%-4.03%-29.77%-55.58%-82.01%-11.31%-25.32%48.74%12.26%-86.2%-168.17%-49.08%-116.6%-14567.66%35.48%-18.25%-
Net Income-147.39M-124.02M-130.04M-116.66M-110.22M-92.29M-50.46M-28.62M-26.09M-21.12M-38.84M-48.05M-27.62M-10.88M-9.45M-3.47M-17.72K-30.87K-21.13K
Depreciation & Amortization1.99M1.93M3.42M4.29M1.25M50K27K26K54K70K206K161K36K17K14.33K9.3K000
Stock-Based Compensation5.03M6.02M4.78M9.28M10.91M7.9M2.88M1.46M1.63M1.79M3.27M4.39M3.09M1.72M865.16K435.65K000
Deferred Taxes000000000000001.18M0000
Other Non-Cash Items6.63M7.69M55.14M1.12M03M1.36M01.63M1.5M133K3.06M608K51K1.41M53.38K000
Working Capital Changes8.16M8.54M5.78M-35K-2K5.78M-2.37M452K437K135K-2.08M976K1.04M582K266.57K334.25K-2583K-2.43K
Change in Receivables-5.65M-2.62M-3.68M0000000000000000
Change in Inventory3.82M1.73M3.74M61K000000000000000
Change in Payables3.79M2.99M927K-3.49M-1.04M3.53M1.53M1.66M106K424K-2.19M1.58M728K-60K130.64K377.45K-6839880
Cash from Investing-6.21M-4.53M-120K-29.07M-48.15M-35.31M-8.56M-17K-6K7.17M16.59M-24.17M-392K-15K-35.76K302000
Capital Expenditures-5.05M-3.37M-120K-7.89M-48.15M-35.31M-8.56M-17K-6K-5K-66K-238K-319K-15K-35.67K-2.76K000
CapEx % of Revenue28.79%25.7%1.19%101.63%---------------
Acquisitions000-22.17M0000000120K0000000
Investments-------------------
Other Investing-1.16M-1.16M0999K0000-6K7.17M45K-120K-73K-15K-903.07K000
Cash from Financing185.2M214.53M134.87M36.52M87.84M212.49M123.11M12.92M23.54M18.52M20.5M47.69M53.22M14.95M7.49M2.61M10K050K
Debt Issued (Net)114.5K-9.65M-2.35M8.94M000000000280K560K2M50K00
Equity Issued (Net)90.7M224.18M140.19M4.97M87.8M212.39M113.21M12.82M23.54M18.5M20.5M47.69M006.93M612K0050K
Dividends Paid000000-451K0-3.27M0000000000
Share Repurchases-10.97M-13.76M0-13.96M000000000000000
Other Financing94.39M0-2.97M22.6M40K98K10.35M101K3.27M14K09K53.22M14.67M001.34M00
Net Change in Cash55.02M110.13M73.83M-94.62M-58.43M101.59M65.96M-13.79M-451K6.55M-234K-19.01M29.98M6.42M1.74M-24.24K-7.98K-27.87K26.43K
Free Cash Flow-132.65M-103.21M-61.05M-109.9M-146.2M-110.86M-57.13M-26.7M-23.98M-19.13M-37.38M-42.77M-23.16M-8.53M-5.75M-2.64M-17.98K-27.87K-23.57K
FCF Margin %-755.58%-787.46%-604.77%-1414.75%---------------
FCF Growth %-121.28%-69.08%44.45%24.83%-31.87%-94.06%-113.97%-11.36%-25.32%48.82%12.59%-84.66%-171.44%-48.42%-117.72%-14583.03%35.48%-18.25%-
FCF per Share-9.68-12.13-26.97-60.00-47.64-196973.74-22.31-33.20-147.55-489.34-1916.97-4549.57-4288.70-2942.07-5748.54-4400.50-179.82-278.69-235.68
FCF Conversion (FCF/Net Income)0.90x0.81x0.47x0.87x0.89x0.82x0.96x0.93x0.82x0.91x0.96x0.89x0.83x0.78x604.54x0.76x1.01x0.90x1.12x
Interest Paid-28K01.23M88K000000000000000
Taxes Paid0000000082K65K000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Persistent cash burn dilution

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Disconnect and Cash Erosion

According to the latest financial data, Tonix consistently reports operating cash outflows that closely track net losses, with the 2026Q1 operating cash flow of -$42.3 million highlighting a persistent inability to generate positive cash from operations despite the company's ongoing efforts to commercialize its migraine portfolio.

The tight correlation between net income and operating cash flow suggests that the company lacks significant non-cash accruals or working capital benefits to mask its underlying operational losses. Investors should interpret this as a sign that the current business model is fundamentally cash-consumptive, with no immediate path to self-funding.

Negative Free Cash Flow Trajectory

As reported in recent quarterly filings, Tonix's free cash flow remains deeply negative, reaching -$44.0 million in 2026Q1, which underscores the company's reliance on external financing to sustain its broad R&D pipeline and commercial infrastructure investments without the benefit of meaningful internal cash generation.

The consistent negative free cash flow trajectory indicates that the company's capital requirements are expanding rather than contracting as it approaches late-stage clinical milestones. This trend warrants close monitoring, as it implies that the company's cash runway is being depleted at an accelerating rate.

Rising Capital Intensity of Operations

Based on the provided cash flow statements, Tonix's capital expenditure intensity has surged, with the CapEx-to-revenue ratio reaching 24.6% in 2026Q1, reflecting the company's commitment to building out specialized manufacturing and clinical infrastructure necessary to support its diverse portfolio of vaccine and biologic candidates.

This increase in capital intensity suggests that the company is transitioning from purely research-based spending to more asset-heavy operational requirements. Such investments may indicate management's confidence in long-term manufacturing needs, but they simultaneously increase the company's fixed-cost burden and overall financial risk profile.

Volatile Working Capital Management Trends

Analysis of recent quarterly data reveals significant volatility in working capital, with a -$4.6 million outflow in 2026Q1 following a $5.8 million inflow in 2025Q4, suggesting that the company's cash position is highly sensitive to the timing of inventory procurement and the settlement of trade payables.

The erratic nature of these working capital swings may indicate challenges in managing supply chain costs or potential inefficiencies in the collection cycle for its commercial migraine products. Investors should view this volatility as a potential source of liquidity risk during periods of high clinical trial activity.

Capital Allocation Through Dilutive Financing

As evidenced by the absence of dividends and the presence of periodic share repurchases despite negative cash flow, Tonix appears to be utilizing equity-based capital management strategies that may be intended to offset dilution, though these actions remain secondary to the primary need for ongoing R&D funding.

The company's capital deployment strategy appears constrained by its need to preserve cash for clinical development, making any share repurchases appear counterintuitive given the persistent cash burn. This suggests that management may be attempting to manage share count volatility, though the overall impact on shareholder value remains unclear.

TNXP — Frequently Asked Questions

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

How much cash does Tonix Pharmaceuticals Holding Corp. (TNXP) generate from operations?

Tonix Pharmaceuticals Holding Corp. (TNXP) generated $-99.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Tonix Pharmaceuticals Holding Corp.'s free cash flow?

Tonix Pharmaceuticals Holding Corp. (TNXP) reported negative free cash flow of $103.2M in 2025, indicating capital requirements exceeded cash from operations.

What is Tonix Pharmaceuticals Holding Corp.'s capital expenditure (CapEx)?

Tonix Pharmaceuticals Holding Corp. (TNXP) spent $3.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Tonix Pharmaceuticals Holding Corp. distribute cash to shareholders?

In 2025, Tonix Pharmaceuticals Holding Corp. (TNXP) spent $13.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.