KORU Medical Systems, Inc. (KRMD) Cash Flow Statement
Where KRMD’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $462,405
- Capital expenditures
- $932,517 2.3% of revenue
- Free cash flow
- −$470,112 −1.1% margin
- Returned to shareholders
- —
- Change in cash
- −$708,735 cash at year-end $8.9M
Cash from operations
$462,405
Capital expenditures
−$932,517
Acquisitions & other
−$17,273
Net borrowing (repayment)
−$379,979
Other financing
+$158,629
Change in cash
−$708,735
Drawn to scale: where the cash came from and how it was used. Hover for values.
KRMD operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
KRMD cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$331,6162016 | $462,4052025 | — | |
| Capital expenditures | $415,1332016 | $932,5172025 | +9.4%/yr | |
| Free cash flow | −$746,7492016 | −$470,1122025 | — | |
| Free cash flow margin | −6.1%2016 | −1.1%2025 | +4.9 pts | |
| Operating cash flow / net income | 0.832017 | 0.572019 | −0.26 | |
| Stock-based compensation | $205,4862016 | $2.7M2025 | +33.2%/yr | |
| Share buybacks (net) | $140,7392016 | $97,3792024 | −4.5%/yr | |
| Capex / revenue | 3.4%2016 | 2.3%2025 | −1.1 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
KRMD cash flow by activity
OperatingInvestingFinancingChange in cash
KRMD 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).
KRMD cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$2.6M | −$6.1M | −$13.7M | −$8.7M | −$4.6M | −$1.2M | $564,349 | $910,570 | $1.1M | −$535,000 |
| Depreciation & amortization | $810,500 | $888,473 | $870,390 | $587,137 | $463,130 | $418,595 | $340,229 | $309,263 | $308,708 | $300,611 |
| Stock-based compensation | $2.7M | $2.6M | $2.8M | $3.1M | $2.7M | $1.6M | $1.2M | $366,081 | $129,700 | $205,486 |
| Change in working capital | −$319,168 | $2.0M | $1.2M | $1.4M | −$1.1M | −$2.9M | −$1.5M | −$16,134 | −$349,845 | −$248,185 |
| Other non-cash items | −$104,540 | $259,554 | $4.0M | −$1.8M | −$1.8M | $1.4M | −$243,223 | −$90,118 | −$274,599 | −$54,528 |
| Cash from operating activities | $462,405 | −$319,718 | −$4.9M | −$5.4M | −$4.3M | −$743,323 | $320,620 | $1.5M | $899,912 | −$331,616 |
| Investing activities | ||||||||||
| Capital expenditures | −$932,517 | −$1.3M | −$814,597 | −$2.8M | −$375,234 | −$1.1M | −$425,539 | −$481,166 | −$218,326 | −$415,133 |
| Investments (net) | — | −$1.3M | −$814,597 | −$2.8M | −$366,169 | −$1.0M | $1.3M | −$1.7M | −$1,146 | −$416,329 |
| Acquisitions & other investing | −$17,273 | $1.3M | $814,597 | $2.8M | $375,234 | $1.1M | $425,539 | $481,166 | $191 | $415,133 |
| Cash from investing activities | −$949,790 | −$1.3M | −$814,597 | −$2.8M | −$366,169 | −$1.0M | $1.3M | −$1.7M | −$219,281 | −$416,329 |
| Financing activities | ||||||||||
| Dividends paid | — | — | — | — | — | — | −$184,772 | — | — | — |
| Share repurchases & issuance (net) | — | −$97,379 | — | $406,623 | $0 | −$3.5M | −$2,820 | −$36,821 | −$19,360 | −$140,739 |
| Net borrowing (repayment) | −$379,979 | −$151,154 | −$218,867 | −$127,138 | $505,937 | −$5,296 | −$4,783 | −$4,783 | −$4,783 | −$4,783 |
| Shares issued | $0 | $0 | $0 | $406,623 | $2.2M | $26.7M | $508,900 | $51,250 | $0 | $0 |
| Other financing | $158,629 | $0 | $0 | −$406,623 | $0 | $0 | $184,772 | $4,783 | $4,783 | $4,783 |
| Cash from financing activities | −$221,350 | −$248,533 | −$218,867 | $279,485 | $2.7M | $23.2M | $501,297 | $14,429 | −$19,360 | −$140,739 |
| Summary | ||||||||||
| Net change in cash | −$708,735 | −$1.9M | −$5.9M | −$7.9M | −$2.0M | $21.4M | $2.1M | −$235,733 | −$227,413 | −$888,684 |
| Cash at end of period | $8.9M | $9.6M | $11.5M | $17.4M | $25.3M | $27.3M | $5.9M | $3.7M | $4.0M | $3.3M |
| Free cash flow | −$470,112 | −$1.6M | −$5.7M | −$8.2M | −$4.7M | −$1.8M | −$104,919 | $998,496 | $681,586 | −$746,749 |
| Free cash flow margin | −1.1% | −4.8% | −20.0% | −29.4% | −20.0% | −7.5% | −0.5% | 5.8% | 4.3% | −6.1% |
| Capex / revenue | 2.3% | 3.9% | 2.9% | 10.0% | 1.6% | 4.4% | 1.8% | 2.8% | 1.4% | 3.4% |
| Operating cash flow / net income | — | — | — | — | — | — | 0.57 | 1.62 | 0.83 | — |
| 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 | $252,449 | −$807,078 | −$486,856 | −$777,966 | −$206,867 | −$1.2M | −$1.6M | −$1.6M | −$988,715 | −$1.9M | −$7.5M | −$1.4M |
| Depreciation & amortization | $210,030 | $197,531 | $179,174 | $204,482 | $209,487 | $217,357 | $211,454 | $227,786 | $217,863 | $231,370 | $228,340 | $216,014 |
| Stock-based compensation | $457,774 | $681,510 | $972,812 | $627,393 | $329,903 | $697,590 | $699,789 | $609,747 | $614,666 | $699,718 | $389,257 | $697,658 |
| Change in working capital | −$1.1M | −$56,321 | $534,166 | $11,546 | $40,335 | −$349,785 | $1.6M | −$510,029 | $173,018 | $663,347 | $2.5M | −$418,032 |
| Other non-cash items | $404,317 | −$979 | −$104,540 | $1 | −$833,198 | $363,608 | $15,492 | $329,365 | −$5,497 | −$5,197 | $5.4M | −$302,216 |
| Cash from operating activities | $216,113 | $14,663 | $1.1M | $65,456 | −$460,340 | −$237,467 | $939,615 | −$923,948 | $11,335 | −$346,720 | $1.1M | −$1.2M |
| Investing activities | ||||||||||||
| Capital expenditures | −$577,367 | −$89,885 | −$407,782 | −$52,486 | −$28,814 | −$443,438 | −$43,567 | −$1.1M | −$124,284 | −$133,083 | −$196,052 | −$211,651 |
| Investments (net) | — | — | — | −$52,483 | −$28,814 | −$446,838 | $50,738 | −$1.1M | −$148,500 | −$133,083 | −$208,388 | −$213,665 |
| Acquisitions & other investing | $0 | $0 | −$13,873 | $52,486 | $28,814 | $443,438 | $43,567 | $1.1M | $124,284 | $133,083 | $196,052 | $211,651 |
| Cash from investing activities | −$577,367 | −$89,885 | −$421,655 | −$52,483 | −$28,814 | −$446,838 | $50,738 | −$1.1M | −$148,500 | −$133,083 | −$208,388 | −$213,665 |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | — | — | — | — | −$27,536 | — | −$58,447 | $38,932 | −$38,932 | — | — | — |
| Net borrowing (repayment) | −$37,757 | −$29,216 | −$362,048 | $307,305 | −$164,428 | −$160,808 | −$157,269 | $374,454 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$81,059 | $0 | $97,140 | $89,025 | $0 | $0 | $0 | −$38,932 | −$186,219 | −$182,120 | −$178,355 | $441,276 |
| Cash from financing activities | −$118,816 | −$29,216 | −$264,908 | $396,330 | −$191,964 | −$160,808 | −$215,716 | $374,454 | −$225,151 | −$182,120 | −$178,355 | $441,276 |
| Summary | ||||||||||||
| Net change in cash | −$480,070 | −$104,438 | $408,193 | $409,303 | −$681,118 | −$845,113 | $774,637 | −$1.7M | −$362,316 | −$661,923 | $710,062 | −$947,227 |
| Cash at end of period | $8.3M | $8.8M | $8.9M | $8.5M | $8.1M | $8.7M | $9.6M | $8.8M | $10.5M | $10.8M | $11.5M | $10.8M |
| Free cash flow | −$361,254 | −$75,222 | $686,974 | $12,970 | −$489,154 | −$680,905 | $983,182 | −$2.0M | −$112,949 | −$479,803 | $900,753 | −$1.4M |
| Free cash flow margin | −3.0% | −0.6% | 6.3% | 0.1% | −4.8% | −7.1% | 11.1% | −24.5% | −1.3% | −5.9% | 12.5% | −19.8% |
| Capex / revenue | 4.8% | 0.8% | 3.7% | 0.5% | 0.3% | 4.6% | 0.5% | 13.2% | 1.5% | 1.6% | 2.7% | 3.0% |
| Operating cash flow / net income | 0.86 | — | — | — | — | — | — | — | — | — | — | — |
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.
KRMD cash generation
In fiscal 2025 (ended December 31, 2025), KORU Medical Systems generated $0.5 million of cash from operations and spent $0.9 million on capital expenditures, leaving free cash flow of -$0.5 million, −1.1% of revenue. Cash and equivalents fell by $0.7 million over the year.
Related: KRMD income statement, KRMD balance sheet. See the KRMD stock overview for the latest quote and news.
KRMD cash flow FAQ
What is KORU Medical Systems's free cash flow?
KORU Medical Systems's free cash flow was -$0.5 million in fiscal 2025: $0.5 million of operating cash flow minus $0.9 million of capital expenditures It was -$1.6 million a year earlier..
How much cash does KORU Medical Systems generate from operations?
KORU Medical Systems generated $0.5 million of cash from operating activities in fiscal 2025.
How much does KORU Medical Systems spend on capital expenditures?
KORU Medical Systems spent $0.9 million on capital expenditures in fiscal 2025, 2.3% of revenue, compared with $1.3 million the year before.