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
XRTXXORTX Therapeutics Inc.
$2.19$609891
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
HomeStocksXRTXCash Flow

XORTX Therapeutics Inc. (XRTX) Cash Flow Statement

12Y historyFree accessUpdated daily

The firm exhibits a chronic cash burn, with quarterly free cash flow outflows frequently exceeding $700,000, as highlighted by the 2024Q4 OCF/NI ratio of -7.23.

XRTX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Cash from Operations-2.62M-2.82M-5.04M-6.58M-8.96M-4.8M-728.4K-249.58K-1.56M72.5K-107.78K-128.57K-85.36K
Operating CF Margin %-------------
Operating CF Growth %52.45%44.1%23.45%26.56%-86.7%-559.12%-191.85%83.95%-2245.2%167.27%16.17%-50.62%-
Net Income-2.75M-2.7M-4.54M-2.16M-7.72M-1.58M-1.01M-481.96K-3.78M-377.1K-321.48K-151.01K-29.51K
Depreciation & Amortization111.74K114.08K160.66K105.18K58.15K14.27K20.44K15.23K14.18K13.34K000
Stock-Based Compensation6.95K00120.98K487.94K576.01K293.44K26.32K275.09K92.67K21935.65K0
Deferred Taxes000000034.06K00000
Other Non-Cash Items-332.81K-570.57K-821.11K-3.62M-2.58M-2.73M-397.09K-211.31K2.58M106.86K208.09K10
Working Capital Changes349.15K342.1K160K-1.03M787.32K-1.08M362.21K368.08K-651.93K236.72K5.39K-13.21K-55.85K
Change in Receivables-48.71K-63.63K59.01K21-43.61K-29.17K014.79K-20.06K006.09K1.58K
Change in Inventory0000000000000
Change in Payables0000000000000
Cash from Investing-303.8K-300.12K-53.32K-46.36K-45.7K-31.81K-14.35K-7.04K-154.81K-12.48K-24.56K-39.11K-30.17K
Capital Expenditures-55.81K-56.19K-53.32K-6-44.22K-31.22K-11.25K-5.39K0-1.17K-3.79K-39.11K-24.11K
CapEx % of Revenue-------------
Acquisitions00000000-280.95K-167000
Investments-------------
Other Investing-248K-243.93K0-46.36K-1.48K-585-3.1K-1.65K126.15K-11.15K-20.77K0-6.06K
Cash from Financing1.27M1.45M3.81M-487.3K4.71M19.37M670.82K42.27K1.4M106.32K115K194.14K109.19K
Debt Issued (Net)-23.26K0-69.72K-66.09K-20.41K000079.52K000
Equity Issued (Net)1.36M1.54M3.9M05M18.07M705.79K70K1.44M0272.92K315.84K83.52K
Dividends Paid0000000000000
Share Repurchases0000000000000
Other Financing-61.11K-91.14K-25.8K-421.21K-269.49K1.3M-34.97K-27.73K-36.07K26.8K-157.91K-121.7K25.67K
Net Change in Cash-1.66M-1.73M-974.02K-6.99M-4.44M14.74M112.66K-201.41K198.08K35.92K113.09K26.45K-359
Free Cash Flow-2.15M-2.82M-5.04M-6.63M-9.01M-4.83M-742.75K-196.45K-1.6M62.58K-132.34K-167.69K-109.48K
FCF Margin %-------------
FCF Growth %29.72%44.1%23.98%26.41%-86.42%-550.67%-278.09%87.69%-2651.19%147.28%21.08%-53.17%-
FCF per Share-1.54-14.88-43.77-83.63-152.20-110.43-25.08-7.85-63.777.36-18.55-20.73-33.95
FCF Conversion (FCF/Net Income)0.78x1.06x1.11x2.30x1.28x2.91x0.57x0.40x0.41x-0.15x0.26x0.46x2.31x
Interest Paid0000000000000
Taxes Paid0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Imminent liquidity and dilution

Earnings Disconnect Masks Cash Burn

As reported in financial statements, the persistent divergence between net income and operating cash flow, highlighted by a 2024Q4 OCF/NI ratio of -7.23, indicates that accounting adjustments frequently obscure the underlying reality of the company's cash-intensive drug development activities and ongoing operational losses.

The significant gap between net income and operating cash flow suggests that non-cash items, likely related to derivative warrant liabilities, are creating artificial volatility in reported earnings. Investors should monitor this disconnect, as it implies that bottom-line figures provide little insight into the actual cash resources available to fund clinical trials.

Persistent Negative Free Cash Flow

Based on recent SEC filings, XORTX consistently reports negative free cash flow, with quarterly outflows frequently exceeding $700,000, underscoring the company's reliance on external financing to sustain its R&D pipeline in the absence of any commercial revenue streams or self-sustaining operational cash generation.

The lack of positive free cash flow is a structural characteristic of the firm's current pre-revenue stage. This trajectory suggests that the company remains entirely dependent on capital markets, leaving it highly sensitive to shifts in investor sentiment regarding the clinical viability of its xanthine oxidase inhibitors.

Working Capital Volatility Reflects Funding

According to historical data, working capital changes have been highly erratic, with fluctuations ranging from a $659,200 inflow in 2024Q2 to a $412,200 outflow in 2023Q4, suggesting that these movements are driven more by financing timing than by operational efficiency or inventory management.

The erratic nature of these working capital shifts warrants further investigation, as they appear to be a byproduct of the company's efforts to manage its limited liquidity. Such volatility may indicate that the firm is aggressively managing payables to preserve cash, which could potentially impact vendor relationships or clinical trial timelines.

Financial Statements Obscure Liquidity Reality

As reported in financial statements, the company's cash position of $862,940 is dangerously low, and the cash flow statement fails to fully capture the potential impact of future financing requirements or the dilutive nature of the capital needed to maintain the XRx-008 clinical program.

The cash flow statement provides a clear view of the burn rate but obscures the looming necessity for dilutive equity raises. Investors should be wary that the current cash balance may not be sufficient to reach the next major clinical inflection point, potentially forcing management into unfavorable financing terms.

XRTX — Frequently Asked Questions

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

How much cash does XORTX Therapeutics Inc. (XRTX) generate from operations?

XORTX Therapeutics Inc. (XRTX) generated $-2.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is XORTX Therapeutics Inc.'s free cash flow?

XORTX Therapeutics Inc. (XRTX) reported negative free cash flow of $2.8M in 2025, indicating capital requirements exceeded cash from operations.

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

XORTX Therapeutics Inc. (XRTX) spent $0.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.