Hepion Pharmaceuticals, Inc. (HEPA) Cash Flow Statement
Where HEPA’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$3.3M
- Capital expenditures
- $0
- Free cash flow
- −$3.3M
- Returned to shareholders
- —
- Change in cash
- $1.4M cash at year-end $1.8M
Cash from operations
−$3.3M
Investments (net)
−$132,117
Net borrowing (repayment)
−$3.4M
Other financing
+$8.2M
Change in cash
$1.4M
Drawn to scale: where the cash came from and how it was used. Hover for values.
HEPA operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
HEPA cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$16.6M2016 | −$3.3M2025 | — | |
| Capital expenditures | $6,6032016 | $02025 | −100.0% | |
| Free cash flow | −$16.6M2016 | −$3.3M2025 | — | |
| Stock-based compensation | $901,8672016 | $20,7832025 | −34.2%/yr | |
| Dividends paid | $4.7M2018 | $1,0002023 | −81.6%/yr | |
| Share buybacks (net) | $02016 | $02023 | — |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
HEPA cash flow by activity
OperatingInvestingFinancingChange in cash
HEPA 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).
HEPA cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$8.3M | −$13.2M | −$48.9M | −$42.2M | −$32.7M | −$20.4M | −$6.7M | −$9.4M | −$15.0M | −$17.0M |
| Depreciation & amortization | $30,758 | $30,758 | $67,131 | $77,461 | $86,073 | $34,515 | $26,737 | $18,787 | $21,938 | $21,525 |
| Stock-based compensation | $20,783 | $791,645 | $1.3M | $2.6M | $4.7M | $2.4M | $66,176 | $234,510 | $1,573 | $901,867 |
| Change in working capital | $493,048 | −$2.7M | $3.0M | $3.2M | −$5.6M | $1.6M | −$754,604 | −$970,481 | −$19,215 | $3.3M |
| Other non-cash items | $4.5M | −$3.2M | $3.7M | $1.5M | $2.3M | $146,050 | −$184,670 | −$5.5M | $6.8M | −$3.8M |
| Cash from operating activities | −$3.3M | −$18.2M | −$40.9M | −$35.0M | −$31.2M | −$16.2M | −$7.6M | −$15.6M | −$8.2M | −$16.6M |
| Investing activities | ||||||||||
| Capital expenditures | $0 | −$14,304 | −$14,304 | −$16,336 | −$130,405 | −$87,983 | −$51,469 | −$51,469 | −$2 | −$6,603 |
| Investments (net) | −$132,117 | −$600,000 | −$30,292 | −$14,070 | −$130,405 | −$85,789 | −$51,469 | $900 | — | −$14,709 |
| Acquisitions & other investing | $0 | $14,304 | — | $16,336 | $130,405 | $87,983 | $51,469 | $51,469 | $0 | −$480,894 |
| Cash from investing activities | −$132,117 | −$600,000 | — | −$14,070 | −$130,405 | −$85,789 | −$51,469 | $900 | −$2 | −$502,206 |
| Financing activities | ||||||||||
| Dividends paid | — | — | −$1,000 | −$5,000 | −$11,000 | −$10,000 | −$147,000 | −$4.7M | — | — |
| Share repurchases & issuance (net) | — | — | $0 | −$21.0M | $176,585 | $42.9M | $147,000 | $4.7M | $1.2M | $24.8M |
| Net borrowing (repayment) | −$3.4M | $0 | — | $0 | −$176,585 | $176,585 | −$1.1M | $1.3M | $1.3M | −$10,410 |
| Shares issued | $0 | $2.5M | $0 | $17.9M | $82.2M | $42.9M | $17.7M | $12.0M | $0 | $0 |
| Other financing | $8.2M | $1.8M | $4.5M | −$2.0M | −$165,585 | −$42.9M | $2.1M | −$857,400 | −$1.3M | −$4.9M |
| Cash from financing activities | $4.8M | $4.3M | $4.5M | −$5.1M | $82.0M | $43.1M | $18.7M | $12.5M | $1.2M | $19.9M |
| Summary | ||||||||||
| Net change in cash | $1.4M | −$14.4M | −$36.4M | −$40.2M | $50.6M | $26.8M | $11.1M | −$3.1M | −$1.4M | $2.8M |
| Cash at end of period | $1.8M | $406,408 | $14.8M | $51.2M | $91.3M | $40.7M | $13.9M | $2.8M | $6.0M | $7.4M |
| Free cash flow | −$3.3M | −$18.2M | −$40.9M | −$35.0M | −$31.4M | −$16.3M | −$7.6M | −$15.6M | −$8.2M | −$16.6M |
| 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 | −$1.2M | −$810,791 | −$656,885 | −$472,506 | −$1.0M | −$6.1M | −$1.5M | −$4.9M | −$3.9M | −$2.9M | −$11.1M | −$10.5M |
| Depreciation & amortization | — | — | $0 | $7,690 | $402,746 | $794,247 | $0 | $474,570 | $0 | $30,758 | $12,265 | $18,500 |
| Stock-based compensation | $0 | $0 | $0 | $0 | $0 | $20,783 | $28,625 | $28,625 | $28,625 | $705,770 | $150,323 | $318,911 |
| Change in working capital | −$188,707 | $1.4M | $289,490 | $73,818 | −$37,461 | $167,201 | $44,338 | $2.2M | −$2.5M | −$2.1M | −$1.9M | −$906,707 |
| Other non-cash items | $42,989 | $10,153 | $34,620 | −$54,965 | −$698,073 | $4.0M | $321,617 | −$396,166 | −$4.5M | $636,392 | $3.8M | −$140,000 |
| Cash from operating activities | −$1.4M | $578,584 | −$332,775 | −$445,963 | −$1.4M | −$1.1M | −$1.2M | −$2.5M | −$10.9M | −$3.6M | −$9.0M | −$11.2M |
| Investing activities | ||||||||||||
| Capital expenditures | −$4 | −$4 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | −$348 | −$348 | −$2,582 |
| Investments (net) | — | — | $0 | $0 | −$132,117 | $0 | $0 | −$600,000 | $0 | $0 | −$348 | $2,582 |
| Acquisitions & other investing | — | — | — | — | $0 | — | — | $0 | — | $0 | — | $2,582 |
| Cash from investing activities | — | — | — | — | −$132,117 | — | — | −$600,000 | — | −$348 | — | $2,582 |
| Financing activities | ||||||||||||
| Dividends paid | — | — | — | — | — | — | — | — | — | −$1,000 | — | — |
| Net borrowing (repayment) | $0 | −$54,066 | −$160,241 | −$157,354 | −$154,517 | −$2.9M | — | — | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $9.0M | $0 | $0 | $0 | $1.8M | $0 | $0 |
| Other financing | $420,000 | $250,000 | $0 | $0 | $0 | −$802,597 | $0 | $2.5M | $0 | $1,000 | $4.5M | $0 |
| Cash from financing activities | $420,000 | $195,934 | −$160,241 | −$157,354 | −$154,517 | $5.3M | $0 | $2.5M | $0 | $1.8M | $4.5M | $0 |
| Summary | ||||||||||||
| Net change in cash | −$973,955 | $774,518 | −$493,016 | −$603,317 | −$1.7M | $4.2M | −$1.1M | −$617,941 | −$11.0M | −$1.7M | −$4.5M | −$11.2M |
| Cash at end of period | $1.6M | $2.6M | $1.8M | $2.3M | $2.9M | $4.6M | $406,408 | $1.5M | $2.1M | $13.1M | $14.8M | $19.3M |
| Free cash flow | −$1.4M | $578,580 | −$332,775 | −$445,963 | −$1.4M | −$1.1M | −$1.2M | −$2.5M | −$10.9M | −$3.6M | −$9.0M | −$11.2M |
| Free cash flow margin | — | — | — | — | — | −1,816.5% | — | — | — | −3,296.1% | — | — |
| Capex / revenue | — | — | — | — | — | 0.0% | — | — | — | 0.3% | — | — |
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.
HEPA cash generation
In fiscal 2025 (ended December 31, 2025), Hepion Pharmaceuticals generated -$3.3 million of cash from operations and spent $0 on capital expenditures, leaving free cash flow of -$3.3 million. Cash and equivalents rose by $1.4 million over the year.
Related: HEPA income statement, HEPA balance sheet. See the HEPA stock overview for the latest quote and news.
HEPA cash flow FAQ
What is Hepion Pharmaceuticals's free cash flow?
Hepion Pharmaceuticals's free cash flow was -$3.3 million in fiscal 2025: -$3.3 million of operating cash flow minus $0 of capital expenditures It was -$18.2 million a year earlier..
How much cash does Hepion Pharmaceuticals generate from operations?
Hepion Pharmaceuticals generated -$3.3 million of cash from operating activities in fiscal 2025.