Ainos, Inc. (AIMD) Cash Flow Statement
Where AIMD’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$4.6M
- Capital expenditures
- $34,561 27.8% of revenue
- Free cash flow
- −$4.6M −3,744.7% margin
- Returned to shareholders
- $260
- Change in cash
- −$3.5M cash at year-end $417,353
Drawn to scale: where the cash came from and how it was used. Hover for values.
AIMD operating cash flow, capex and free cash flow
AIMD cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$520,8082016 | −$4.6M2025 | — | |
| Capital expenditures | $148,3302016 | $34,5612025 | −14.9%/yr | |
| Free cash flow | −$669,1382016 | −$4.6M2025 | — | |
| Free cash flow margin | −235.8%2017 | −3,744.7%2025 | −3,508.8 pts | |
| Stock-based compensation | $106,2502017 | $1.7M2025 | +41.7%/yr | |
| Dividends paid | $34,2802018 | $48,2542023 | +7.1%/yr | |
| Share buybacks (net) | $02018 | $2602025 | — | |
| Capex / revenue | 19.6%2017 | 27.8%2025 | +8.3 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
AIMD cash flow by activity
AIMD net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
AIMD cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$14.8M | −$14.9M | −$13.8M | −$14.0M | −$3.9M | −$1.5M | −$1.6M | −$1.3M | −$617,375 | −$669,982 |
| Depreciation & amortization | $4.8M | $4.8M | $4.9M | $4.8M | $2.0M | $14,698 | $22,241 | $56,194 | $39,990 | $25,956 |
| Stock-based compensation | $1.7M | $3.5M | $1.1M | $6.4M | $150,295 | $524,777 | $395,037 | $100,366 | $106,250 | — |
| Change in working capital | $728,676 | $37,121 | $189,797 | −$289,354 | $441,719 | $411,597 | $254,544 | $145,116 | −$110,456 | $123,218 |
| Other non-cash items | $2.9M | $672,956 | $2.9M | $0 | $2,223 | $0 | $0 | $27,765 | $38,888 | $0 |
| Cash from operating activities | −$4.6M | −$5.8M | −$4.7M | −$3.0M | −$1.2M | −$499,551 | −$909,476 | −$1.0M | −$542,703 | −$520,808 |
| Investing activities | ||||||||||
| Capital expenditures | −$34,561 | −$21,331 | −$92,984 | −$633,823 | −$143,792 | −$7,243 | −$13,107 | −$7,277 | −$49,096 | −$148,330 |
| Investments (net) | — | −$125,292 | −$82,627 | −$630,178 | −$180,517 | −$7,243 | −$13,107 | −$7,277 | −$49,096 | — |
| Acquisitions & other investing | $32,338 | $21,331 | $74,086 | $633,823 | $143,792 | $7,243 | $13,107 | $7,277 | $49,096 | $0 |
| Cash from investing activities | −$2,223 | −$125,292 | −$101,525 | −$630,178 | −$180,517 | −$7,243 | −$13,107 | −$7,277 | −$49,096 | −$148,330 |
| Financing activities | ||||||||||
| Dividends paid | — | — | −$48,254 | — | — | — | — | −$34,280 | — | — |
| Share repurchases & issuance (net) | −$260 | $0 | −$301 | $0 | — | — | — | $34,280 | — | — |
| Net borrowing (repayment) | −$1.0M | $8.1M | $5.3M | $2.1M | $3.1M | $120,000 | −$70,080 | −$146,271 | $872,258 | — |
| Shares issued | $2.0M | $0 | $0 | $1.8M | $0 | $150,048 | $125,048 | $401,250 | $0 | $0 |
| Other financing | $0 | −$97,500 | −$341,746 | $0 | $64,752 | −$150,048 | $0 | $0 | $1.6M | $782,125 |
| Cash from financing activities | $1.0M | $8.0M | $4.9M | $3.9M | $3.2M | $120,000 | $54,968 | $254,979 | $2.4M | $782,125 |
| Summary | ||||||||||
| Net change in cash | −$3.5M | $2.0M | $32,266 | $101,863 | $1.7M | −$386,794 | −$867,615 | −$761,496 | $1.8M | $112,987 |
| Cash at end of period | $417,353 | $3.9M | $1.9M | $1.9M | $1.8M | $22,245 | $409,039 | $1.3M | $2.0M | $134,125 |
| Free cash flow | −$4.6M | −$5.8M | −$4.8M | −$3.7M | −$1.4M | −$506,794 | −$922,583 | −$1.0M | −$591,799 | −$669,138 |
| Free cash flow margin | −3,744.7% | −28,122.9% | −3,920.7% | −104.4% | −234.4% | −3,059.8% | −7,864.5% | −1,307.8% | −235.8% | — |
| Capex / revenue | 27.8% | 102.9% | 76.1% | 18.0% | 24.2% | 43.7% | 111.7% | 9.4% | 19.6% | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$4.6M | −$2.5M | −$4.5M | −$2.9M | −$4.1M | −$3.3M | −$4.7M | −$3.7M | −$3.2M | −$3.3M | −$5.9M | −$3.0M |
| Depreciation & amortization | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M | $1.2M |
| Stock-based compensation | $2.0M | $0 | $1.9M | $348,356 | $1.3M | $55,170 | $2.2M | $470,791 | $422,374 | $425,703 | $431,934 | $324,842 |
| Change in working capital | −$202,454 | $302,305 | $504,010 | $117,026 | $140,867 | −$33,226 | $285,223 | $195,135 | −$465,928 | $22,691 | $383,980 | $352,807 |
| Other non-cash items | $150,000 | $0 | −$1,097 | $75,000 | $75,000 | $862,230 | $88,996 | $346,556 | $66,844 | $170,560 | $2.5M | $324,424 |
| Cash from operating activities | −$1.4M | −$983,421 | −$855,018 | −$1.2M | −$1.4M | −$1.2M | −$864,231 | −$1.5M | −$2.0M | −$1.5M | −$1.4M | −$743,301 |
| Investing activities | ||||||||||||
| Capital expenditures | −$5,780 | −$8,542 | −$1,529 | −$10,141 | −$7,690 | −$33,640 | −$908 | −$10,147 | −$5,848 | −$4,428 | −$14,883 | −$36,605 |
| Investments (net) | — | — | — | $4,933 | $2,542 | −$20,587 | $13,285 | −$18,785 | −$8,512 | −$111,280 | $16,003 | −$46,266 |
| Acquisitions & other investing | $13,156 | $8,463 | $12,418 | $10,141 | $7,690 | $33,640 | $908 | $10,147 | $5,848 | $4,428 | $14,883 | $36,605 |
| Cash from investing activities | $7,376 | −$79 | $10,889 | $4,933 | $2,542 | −$20,587 | $13,285 | −$18,785 | −$8,512 | −$111,280 | $16,003 | −$46,266 |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | — | — | $0 | $0 | — | — | — | $0 | — | — | — | — |
| Net borrowing (repayment) | — | $2.8M | $0 | $0 | −$1.0M | $0 | −$270,000 | −$1.5M | — | — | — | — |
| Shares issued | $0 | $601,600 | $155,826 | $1.1M | $704,753 | $14,605 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $3.4M | $0 | $0 | $0 | −$260 | $0 | $0 | $0 | $9.0M | $777,500 | $899,699 | $1.8M |
| Cash from financing activities | $3.4M | $3.4M | $155,826 | $1.1M | −$295,507 | $14,605 | −$270,000 | −$1.5M | $9.0M | $777,500 | $899,699 | $1.8M |
| Summary | ||||||||||||
| Net change in cash | −$1.4M | $2.4M | −$710,864 | −$94,967 | −$1.4M | −$1.3M | −$1.3M | −$2.9M | $7.0M | −$854,729 | −$485,335 | $1.0M |
| Cash at end of period | $1.4M | $2.8M | $417,353 | $1.1M | $1.2M | $2.6M | $3.9M | $5.2M | $8.0M | $1.0M | $1.9M | $2.4M |
| Free cash flow | −$1.5M | −$991,963 | −$853,489 | −$1.2M | −$1.3M | −$1.3M | −$865,139 | −$1.5M | −$2.0M | −$1.5M | −$1.4M | −$779,906 |
| Free cash flow margin | −956,653.3% | −616,126.1% | −7,675.3% | −55,137.1% | −28,795.5% | −1,184.7% | — | — | — | −7,232.3% | −6,822.9% | −3,184.7% |
| Capex / revenue | 3,802.6% | 5,305.6% | 13.8% | 468.0% | 164.9% | 31.7% | — | — | — | 21.4% | 74.8% | 149.5% |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
AIMD cash generation
In fiscal 2025 (ended December 31, 2025), Ainos generated -$4.6 million of cash from operations and spent $0.0 million on capital expenditures, leaving free cash flow of -$4.6 million, −3,744.7% of revenue. It returned $0.0 million to shareholders through dividends ($0) and net share buybacks ($0.0 million). Cash and equivalents fell by $3.5 million over the year.
Related: AIMD income statement, AIMD balance sheet. See the AIMD stock overview for the latest quote and news.
AIMD cash flow FAQ
What is Ainos's free cash flow?
Ainos's free cash flow was -$4.6 million in fiscal 2025: -$4.6 million of operating cash flow minus $0.0 million of capital expenditures It was -$5.8 million a year earlier..
How much cash does Ainos generate from operations?
Ainos generated -$4.6 million of cash from operating activities in fiscal 2025.
How much does Ainos spend on capital expenditures?
Ainos spent $0.0 million on capital expenditures in fiscal 2025, 27.8% of revenue, compared with $0.0 million the year before.
How much stock does Ainos buy back?
Ainos spent $0.0 million on net share repurchases in fiscal 2025.