Gossamer Bio, Inc. (GOSS) Cash Flow Statement
Where GOSS’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$171.3M
- Capital expenditures
- $79,000 0.2% of revenue
- Free cash flow
- −$171.3M −353.5% margin
- Returned to shareholders
- —
- Change in cash
- −$8.3M cash at year-end $37.7M
Cash from operations
−$171.3M
Investments (net)
+$156.4M
Other financing
+$6.4M
Change in cash
−$8.3M
Drawn to scale: where the cash came from and how it was used. Hover for values.
GOSS operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
GOSS cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $20,0002016 | −$171.3M2025 | — | |
| Capital expenditures | $3.5M2016 | $79,0002025 | −34.4%/yr | |
| Free cash flow | $20,0002016 | −$171.3M2025 | — | |
| Free cash flow margin | −3.0%2024 | −353.5%2025 | −350.5 pts | |
| Stock-based compensation | $32,0002017 | $10.6M2025 | +106.4%/yr | |
| Share buybacks (net) | $02018 | $02024 | — | |
| Capex / revenue | 0.0%2024 | 0.2%2025 | +0.2 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
GOSS cash flow by activity
OperatingInvestingFinancingChange in cash
GOSS net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
GOSS cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$170.4M | −$56.5M | −$179.8M | −$229.4M | −$234.0M | −$243.4M | −$180.3M | −$147.0M | −$6.8M | −$83,000 |
| Depreciation & amortization | $1.0M | $4.2M | $4.4M | $4.4M | $5.2M | $4.3M | $3.1M | $297,000 | $1.2M | $83,000 |
| Stock-based compensation | $10.6M | $20.6M | $28.5M | $42.6M | $32.0M | $38.7M | $20.8M | $30.9M | $32,000 | — |
| Change in working capital | −$13.6M | $39.5M | −$14.8M | −$4.5M | $774,000 | −$3.1M | $10.1M | $15.0M | $994,000 | $103,000 |
| Other non-cash items | $1.2M | −$11.2M | $2.6M | −$177,000 | $7.2M | $27.1M | $1.4M | $49.7M | −$1.2M | −$83,000 |
| Cash from operating activities | −$171.3M | −$3.5M | −$159.2M | −$187.0M | −$188.9M | −$176.4M | −$144.8M | −$51.0M | −$5.7M | $20,000 |
| Investing activities | ||||||||||
| Capital expenditures | −$79,000 | $0 | $0 | −$475,000 | −$1.6M | −$24.9M | −$6.6M | −$21.2M | −$3.5M | −$3.5M |
| Investments (net) | $156.4M | $29.0M | −$88.1M | −$560,000 | −$115.8M | $240.2M | −$140.6M | −$123.5M | −$123.5M | $0 |
| Acquisitions & other investing | $0 | $0 | −$22.8M | $0 | $0 | $0 | $0 | $0 | −$17.7M | −$141.2M |
| Cash from investing activities | $156.4M | $29.0M | −$111.0M | −$1.0M | −$117.4M | $215.3M | −$147.1M | −$144.7M | −$144.7M | −$144.7M |
| Financing activities | ||||||||||
| Share repurchases & issuance (net) | — | $629,000 | $444,000 | $122.9M | $3.3M | $117.6M | $293.4M | $303.0M | — | — |
| Net borrowing (repayment) | $0 | −$12.6M | −$11.6M | −$5.8M | −$5.8M | $193.6M | $28.2M | −$40,000 | $6.0M | $40,000 |
| Shares issued | $0 | $0 | $201.3M | $119.9M | $0 | $117.1M | $291.3M | $303.0M | $0 | $0 |
| Other financing | $6.4M | $464,000 | −$18,000 | −$119.9M | $5.8M | −$115.8M | −$291.3M | −$305.2M | $0 | $0 |
| Cash from financing activities | $6.4M | −$11.5M | $190.2M | $117.1M | $3.3M | $312.5M | $321.6M | $300.9M | $6.0M | $40,000 |
| Summary | ||||||||||
| Net change in cash | −$8.3M | $14.0M | −$79.9M | −$71.5M | −$303.2M | $351.5M | $29.7M | $105.1M | $255,000 | $0 |
| Cash at end of period | $37.7M | $46.1M | $32.1M | $112.0M | $183.5M | $486.6M | $135.1M | $105.4M | $315,000 | $60,000 |
| Free cash flow | −$171.3M | −$3.5M | −$159.2M | −$187.5M | −$190.5M | −$201.2M | −$151.4M | −$72.3M | −$5.7M | $20,000 |
| Free cash flow margin | −353.5% | −3.0% | — | — | — | — | — | — | — | — |
| Capex / revenue | 0.2% | 0.0% | — | — | — | — | — | — | — | — |
| 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 | $16.9M | −$46.7M | −$47.2M | −$48.2M | −$38.3M | −$36.6M | −$33.0M | −$30.8M | $49.2M | −$41.9M | −$48.1M | −$40.0M |
| Depreciation & amortization | $252,000 | $232,000 | $227,000 | $220,000 | $213,000 | $342,000 | $1.1M | $1.1M | $992,000 | $986,000 | $1.0M | $1.1M |
| Stock-based compensation | $2.5M | $6.3M | $2.9M | $2.7M | $2.6M | $2.4M | $5.0M | $4.8M | $5.0M | $5.8M | $6.0M | $6.2M |
| Change in working capital | −$7.9M | $1.8M | −$3.4M | $3.0M | −$9.9M | −$3.4M | −$5.6M | −$4.1M | $63.8M | −$14.7M | $960,000 | $77,000 |
| Other non-cash items | −$51.2M | −$405,000 | −$837,000 | $6.1M | −$1.7M | −$2.4M | −$2.9M | −$3.1M | −$2.7M | −$2.4M | $6.7M | −$1.8M |
| Cash from operating activities | −$39.4M | −$38.7M | −$48.3M | −$36.2M | −$47.1M | −$39.7M | −$35.5M | −$32.0M | $116.3M | −$52.3M | −$33.4M | −$34.5M |
| Investing activities | ||||||||||||
| Capital expenditures | $0 | $0 | $0 | $0 | −$53,000 | −$26,000 | $0 | −$32.0M | −$116.3M | $0 | −$60,000 | −$30,000 |
| Investments (net) | $42.7M | $41.6M | $73.2M | $17.0M | $44.1M | $22.1M | $53.2M | −$26.8M | −$59.1M | $61.7M | −$14.4M | −$118.3M |
| Acquisitions & other investing | $0 | $0 | $0 | $0 | $53,000 | $26,000 | $0 | $32.0M | $116.3M | $0 | $60,000 | $30,000 |
| Cash from investing activities | $42.7M | $41.6M | $73.2M | $17.0M | $44.1M | $22.1M | $53.2M | −$26.8M | −$59.1M | $61.7M | −$14.4M | −$118.3M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | — | $292,000 | — | $469,000 | — | $372,000 | — | $281,000 | — | $348,000 | $77,000 | — |
| Net borrowing (repayment) | — | — | $0 | $0 | $0 | $0 | $0 | $0 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$3.1M | $220,000 | $4.0M | $1.4M | $94,000 | $132,000 | $0 | $0 | −$9.2M | −$2.9M | −$3.0M | $198.5M |
| Cash from financing activities | −$3.1M | $512,000 | $4.0M | $1.9M | $94,000 | $504,000 | $0 | $281,000 | −$9.2M | −$2.6M | −$2.9M | $198.5M |
| Summary | ||||||||||||
| Net change in cash | $120,000 | $3.3M | $28.8M | −$17.4M | −$2.7M | −$17.1M | $17.6M | −$58.4M | $48.0M | $6.8M | −$50.5M | $45.6M |
| Cash at end of period | $41.1M | $41.0M | $37.7M | $8.9M | $26.3M | $29.0M | $46.1M | $28.5M | $86.9M | $38.9M | $32.1M | $82.6M |
| Free cash flow | −$39.4M | −$38.7M | −$48.3M | −$36.2M | −$47.1M | −$39.8M | −$35.5M | −$32.0M | $116.3M | −$52.3M | −$33.4M | −$34.5M |
| Free cash flow margin | −426.8% | −228.4% | −350.1% | −272.1% | −410.1% | −402.0% | −378.3% | −337.9% | 121.4% | — | −492.7% | — |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.5% | 0.3% | 0.0% | 337.9% | 121.4% | — | 0.9% | — |
| Operating cash flow / net income | −2.33 | — | — | — | — | — | — | — | 2.36 | — | — | — |
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.
GOSS cash generation
In fiscal 2025 (ended December 31, 2025), Gossamer Bio generated -$171.3 million of cash from operations and spent $0.1 million on capital expenditures, leaving free cash flow of -$171.3 million, −353.5% of revenue. Cash and equivalents fell by $8.3 million over the year.
Related: GOSS income statement, GOSS balance sheet. See the GOSS stock overview for the latest quote and news.
GOSS cash flow FAQ
What is Gossamer Bio's free cash flow?
Gossamer Bio's free cash flow was -$171.3 million in fiscal 2025: -$171.3 million of operating cash flow minus $0.1 million of capital expenditures It was -$3.5 million a year earlier..
How much cash does Gossamer Bio generate from operations?
Gossamer Bio generated -$171.3 million of cash from operating activities in fiscal 2025.
How much does Gossamer Bio spend on capital expenditures?
Gossamer Bio spent $0.1 million on capital expenditures in fiscal 2025, 0.2% of revenue.