Jupiter Neurosciences, Inc. (JUNS) Cash Flow Statement
Where JUNS’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$5.4M
- Capital expenditures
- $4 0.0% of revenue
- Free cash flow
- −$5.4M −24,838.2% margin
- Returned to shareholders
- —
- Change in cash
- $19,832 cash at year-end $3.8M
Drawn to scale: where the cash came from and how it was used. Hover for values.
JUNS operating cash flow, capex and free cash flow
JUNS cash flow trends, 2019–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$142,9522019 | −$5.4M2025 | — | |
| Capital expenditures | $02019 | $42025 | — | |
| Free cash flow | −$142,9522019 | −$5.4M2025 | — | |
| Free cash flow margin | −22.6%2020 | −24,838.2%2025 | −24,815.6 pts | |
| Stock-based compensation | $944,5772019 | $2.4M2025 | +17.0%/yr | |
| Capex / revenue | 0.0%2020 | 0.0%2025 | 0.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
JUNS cash flow by activity
JUNS 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).
JUNS cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −$8.6M | −$2.4M | −$4.8M | −$5.0M | −$4.2M | −$1.7M | −$3.0M |
| Depreciation & amortization | — | $43,288 | — | — | — | — | — |
| Stock-based compensation | $2.4M | $1.8M | $1.2M | $817,251 | $1.3M | $563,530 | $944,577 |
| Change in working capital | $105,390 | −$2.6M | $2.3M | $1.5M | $781,288 | $964,128 | $1.1M |
| Other non-cash items | $707,255 | −$789,854 | $755,907 | $1.3M | $381,430 | −$127,742 | $865,627 |
| Cash from operating activities | −$5.4M | −$3.9M | −$480,953 | −$1.2M | −$1.7M | −$254,783 | −$142,952 |
| Investing activities | |||||||
| Capital expenditures | −$4 | −$4 | −$3 | −$4 | −$4 | $0 | $0 |
| Financing activities | |||||||
| Net borrowing (repayment) | $5.4M | −$2.2M | $390,000 | $982,333 | $527,650 | — | — |
| Shares issued | $0 | $9.9M | $55,000 | $0 | $0 | $200,000 | $0 |
| Other financing | $0 | $0 | $0 | $0 | $1.3M | $261,505 | $107,791 |
| Cash from financing activities | $5.4M | $7.7M | $445,000 | $982,333 | $1.9M | $461,505 | $107,791 |
| Summary | |||||||
| Net change in cash | $19,832 | $3.7M | −$35,953 | −$266,171 | $122,604 | $206,722 | −$35,161 |
| Cash at end of period | $3.8M | $3.8M | $28,478 | $64,431 | $330,602 | $207,998 | $1,276 |
| Free cash flow | −$5.4M | −$3.9M | −$480,953 | −$1.2M | −$1.7M | −$254,783 | −$142,952 |
| Free cash flow margin | −24,838.2% | — | — | −535.2% | −271.9% | −22.6% | — |
| Capex / revenue | 0.0% | — | — | 0.0% | 0.0% | 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 | −$2.3M | −$2.1M | −$2.6M | −$2.3M | −$2.3M | −$1.5M | −$1.5M | −$591,021 | $313,123 | −$634,100 | −$429,645 | −$1.8M |
| Depreciation & amortization | $191,142 | — | — | — | — | — | $43,288 | — | — | — | — | — |
| Stock-based compensation | $490,997 | $500,992 | $463,241 | $1.1M | $462,488 | $421,454 | $1.0M | $195,057 | $276,983 | $355,317 | $213,203 | $253,012 |
| Change in working capital | −$157,408 | −$189,240 | −$390,064 | −$64,990 | $705,114 | −$144,669 | −$3.4M | $358,211 | $223,882 | $210,921 | $214,473 | $1.1M |
| Other non-cash items | −$545,256 | $318,106 | $133,831 | $127,241 | $257,141 | $189,041 | $133,744 | −$4,845 | −$921,450 | $2,697 | −$159,168 | $256,654 |
| Cash from operating activities | −$2.3M | −$1.4M | −$2.4M | −$1.2M | −$828,222 | −$1.1M | −$3.7M | −$42,598 | −$107,462 | −$65,165 | −$161,137 | −$163,176 |
| Investing activities | ||||||||||||
| Capital expenditures | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | −$5 | $0 | $0 |
| Financing activities | ||||||||||||
| Net borrowing (repayment) | — | — | $5.4M | $0 | $0 | $0 | −$2.4M | $28,000 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $9.8M | $0 | $50,000 | $0 | $0 | $0 |
| Other financing | $1.5M | $5,507 | $0 | $0 | $0 | $0 | $0 | $0 | $64,000 | $45,000 | $130,000 | $195,000 |
| Cash from financing activities | $1.5M | $5,507 | $5.4M | $0 | $0 | $0 | $7.5M | $28,000 | $114,000 | $45,000 | $130,000 | $195,000 |
| Summary | ||||||||||||
| Net change in cash | −$840,875 | −$1.4M | $3.1M | −$1.2M | −$828,222 | −$1.1M | $3.8M | −$14,598 | $6,538 | −$20,165 | −$31,137 | $31,824 |
| Cash at end of period | $1.5M | $2.4M | $3.8M | $723,797 | $1.9M | $2.7M | $3.8M | $253 | $14,851 | $8,313 | $28,478 | $59,615 |
| Free cash flow | −$2.3M | −$1.4M | −$2.4M | −$1.2M | −$828,222 | −$1.1M | −$3.7M | −$42,598 | −$107,462 | −$65,165 | −$161,137 | −$163,176 |
| Free cash flow margin | −9,465.5% | −7,678.0% | −10,864.5% | — | — | — | — | — | — | — | — | — |
| Capex / revenue | 0.0% | 0.0% | 0.0% | — | — | — | — | — | — | — | — | — |
| Operating cash flow / net income | — | — | — | — | — | — | — | — | −0.34 | — | — | — |
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.
JUNS cash generation
In fiscal 2025 (ended December 31, 2025), Jupiter Neurosciences generated -$5.4 million of cash from operations and spent $0.0 million on capital expenditures, leaving free cash flow of -$5.4 million, −24,838.2% of revenue. Cash and equivalents rose by $0.0 million over the year.
Related: JUNS income statement, JUNS balance sheet. See the JUNS stock overview for the latest quote and news.
JUNS cash flow FAQ
What is Jupiter Neurosciences's free cash flow?
Jupiter Neurosciences's free cash flow was -$5.4 million in fiscal 2025: -$5.4 million of operating cash flow minus $0.0 million of capital expenditures It was -$3.9 million a year earlier..
How much cash does Jupiter Neurosciences generate from operations?
Jupiter Neurosciences generated -$5.4 million of cash from operating activities in fiscal 2025.
How much does Jupiter Neurosciences spend on capital expenditures?
Jupiter Neurosciences spent $0.0 million on capital expenditures in fiscal 2025, 0.0% of revenue, compared with $0.0 million the year before.