Longeveron Inc. (LGVN) Cash Flow Statement
Where LGVN’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$18.6M
- Capital expenditures
- $245,000 20.4% of revenue
- Free cash flow
- −$18.9M −1,575.5% margin
- Returned to shareholders
- —
- Change in cash
- −$14.6M cash at year-end $4.7M
Cash from operations
−$18.6M
Capital expenditures
−$245,000
Acquisitions & other
−$350,000
Shares issued
+$5.0M
Other financing
−$311,000
Change in cash
−$14.6M
Drawn to scale: where the cash came from and how it was used. Hover for values.
LGVN operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
LGVN cash flow trends, 2018–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$5.2M2018 | −$18.6M2025 | — | |
| Capital expenditures | $211,6842018 | $245,0002025 | +2.1%/yr | |
| Free cash flow | −$5.4M2018 | −$18.9M2025 | — | |
| Free cash flow margin | −252.5%2018 | −1,575.5%2025 | −1,323.0 pts | |
| Stock-based compensation | $423,8662018 | $1.7M2025 | +21.7%/yr | |
| Dividends paid | $451,0002021 | $8.7M2024 | +167.7%/yr | |
| Share buybacks (net) | $451,0002021 | $174,0002023 | −37.9%/yr | |
| Capex / revenue | 9.9%2018 | 20.4%2025 | +10.5 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
LGVN cash flow by activity
OperatingInvestingFinancingChange in cash
LGVN 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).
LGVN cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||
| Net income | −$22.7M | −$16.0M | −$21.4M | −$18.8M | −$17.0M | −$3.7M | −$3.0M | −$6.3M |
| Depreciation & amortization | $1.2M | $958,000 | $946,000 | $893,000 | $914,000 | $785,000 | $768,836 | $745,774 |
| Stock-based compensation | $1.7M | $2.3M | $2.0M | $2.2M | $7.7M | $83,000 | $136,846 | $423,866 |
| Change in working capital | $1.1M | −$1.2M | $36,000 | $238,000 | −$1.1M | $488,634 | −$216,483 | −$11,216 |
| Other non-cash items | $97,000 | $60,000 | −$603,000 | $1.6M | −$155,000 | $270 | −$120,128 | $0 |
| Cash from operating activities | −$18.6M | −$13.9M | −$19.0M | −$14.0M | −$9.6M | −$2.4M | −$2.4M | −$5.2M |
| Investing activities | ||||||||
| Capital expenditures | −$245,000 | −$992,000 | −$301,000 | −$856,000 | −$1.3M | −$261,500 | −$37,573 | −$211,684 |
| Investments (net) | $0 | −$640,000 | $6.1M | −$677,000 | −$9.5M | −$261,500 | −$125,048 | −$211,684 |
| Acquisitions & other investing | −$350,000 | $992,000 | $2.4M | $856,000 | $85,000 | $261,500 | $37,574 | $211,684 |
| Cash from investing activities | −$595,000 | −$640,000 | $8.2M | −$677,000 | −$10.7M | −$261,500 | −$125,047 | −$211,684 |
| Financing activities | ||||||||
| Dividends paid | — | −$8.7M | — | — | −$451,000 | — | — | — |
| Share repurchases & issuance (net) | — | — | −$174,000 | −$304,000 | −$451,000 | — | — | — |
| Net borrowing (repayment) | — | — | — | $0 | −$188,000 | $488,780 | $488,780 | $488,780 |
| Shares issued | $5.0M | $12.9M | $5.3M | $18.5M | $45.2M | $1.1M | $0 | $0 |
| Other financing | −$311,000 | $24.6M | $98,000 | −$18.7M | $1.1M | −$13,450 | −$138,780 | $866,220 |
| Cash from financing activities | $4.7M | $28.8M | $5.3M | −$509,000 | $45.2M | $1.6M | $350,000 | $1.4M |
| Summary | ||||||||
| Net change in cash | −$14.6M | $14.3M | −$5.6M | −$15.2M | $24.8M | −$1.1M | −$2.2M | −$4.0M |
| Cash at end of period | $4.7M | $19.2M | $4.9M | $10.5M | $25.7M | $815,800 | $1.9M | $4.0M |
| Free cash flow | −$18.9M | −$14.9M | −$19.3M | −$14.8M | −$10.9M | −$2.6M | −$2.4M | −$5.4M |
| Free cash flow margin | −1,575.5% | −621.2% | −2,722.6% | −1,213.2% | −838.1% | −46.6% | −43.1% | −252.5% |
| Capex / revenue | 20.4% | 41.5% | 42.5% | 70.0% | 100.3% | 4.6% | 0.7% | 9.9% |
| 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 | −$6.1M | −$4.7M | −$5.4M | −$7.2M | −$5.0M | −$5.0M | −$4.1M | −$4.4M | −$3.4M | −$4.1M | −$6.0M | −$5.1M |
| Depreciation & amortization | $221,000 | $252,000 | $278,000 | $264,000 | $263,000 | $421,000 | $242,000 | $235,000 | $229,000 | $252,000 | $236,000 | $232,000 |
| Stock-based compensation | $373,000 | $379,000 | $376,000 | $448,000 | $513,000 | $340,000 | $2.3M | $1.4M | $200,000 | $295,000 | $413,000 | $499,000 |
| Change in working capital | −$423,000 | −$265,000 | −$603,000 | $1.5M | $655,000 | −$447,000 | $943,000 | −$78,000 | −$376,000 | $425,000 | $1.1M | −$210,000 |
| Other non-cash items | $249,000 | $0 | $97,000 | $0 | $0 | $0 | −$2.8M | $19,000 | −$1.2M | $0 | $330,000 | $29,000 |
| Cash from operating activities | −$5.7M | −$4.4M | −$5.3M | −$5.1M | −$3.6M | −$4.7M | −$3.4M | −$2.8M | −$4.6M | −$3.1M | −$4.0M | −$4.6M |
| Investing activities | ||||||||||||
| Capital expenditures | −$103,000 | −$20,000 | −$64,000 | −$118,000 | −$263,000 | −$150,000 | −$13,000 | −$430,000 | −$196,000 | −$47,000 | −$259,000 | −$115,000 |
| Investments (net) | — | — | $0 | −$118,000 | −$263,000 | −$150,000 | −$123,000 | −$478,000 | −$53,000 | $14,000 | $1.6M | $3.8M |
| Acquisitions & other investing | $0 | $0 | $0 | $118,000 | $263,000 | $150,000 | $13,000 | $430,000 | $196,000 | $47,000 | $259,000 | $115,000 |
| Cash from investing activities | −$103,000 | −$20,000 | −$64,000 | −$118,000 | −$263,000 | −$150,000 | −$123,000 | −$478,000 | −$53,000 | $14,000 | $1.6M | $3.8M |
| Financing activities | ||||||||||||
| Dividends paid | — | — | — | — | — | — | — | −$8.7M | — | — | — | — |
| Share repurchases & issuance (net) | — | — | −$58,000 | −$61,000 | −$133,000 | −$58,000 | −$53,000 | −$270,000 | −$6,000 | −$37,000 | −$21,000 | −$50,000 |
| Shares issued | $50,000 | $13.4M | $836,000 | $4.1M | $0 | $0 | $0 | $8.1M | $0 | $0 | $0 | $0 |
| Other financing | $25,000 | $2.1M | −$1,000 | $0 | $0 | $0 | $3,000 | $14.5M | $15.1M | $100,000 | $5.4M | $0 |
| Cash from financing activities | $75,000 | $15.5M | $777,000 | $4.1M | −$133,000 | −$58,000 | −$50,000 | $13.7M | $15.1M | $63,000 | $5.4M | −$50,000 |
| Summary | ||||||||||||
| Net change in cash | −$5.7M | $11.1M | −$4.6M | −$1.1M | −$4.0M | −$4.9M | −$3.5M | $10.4M | $10.4M | −$3.0M | $3.0M | −$780,000 |
| Cash at end of period | $10.1M | $15.8M | $4.7M | $9.2M | $10.3M | $14.3M | $19.2M | $22.8M | $12.4M | $1.9M | $4.9M | $2.0M |
| Free cash flow | −$5.8M | −$4.4M | −$5.4M | −$5.2M | −$3.9M | −$4.8M | −$3.4M | −$3.3M | −$4.8M | −$3.1M | −$4.3M | −$4.7M |
| Free cash flow margin | −2,005.6% | −1,098.0% | −1,468.5% | −3,775.9% | −1,221.5% | −1,272.2% | −561.5% | −423.4% | −1,017.5% | −571.7% | −6,755.6% | −3,114.0% |
| Capex / revenue | 35.9% | 5.0% | 17.5% | 86.1% | 83.2% | 39.4% | 2.2% | 55.6% | 41.9% | 8.6% | 411.1% | 76.7% |
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.
LGVN cash generation
In fiscal 2025 (ended December 31, 2025), Longeveron generated -$18.6 million of cash from operations and spent $0.2 million on capital expenditures, leaving free cash flow of -$18.9 million, −1,575.5% of revenue. Cash and equivalents fell by $14.6 million over the year.
Related: LGVN income statement, LGVN balance sheet. See the LGVN stock overview for the latest quote and news.
LGVN cash flow FAQ
What is Longeveron's free cash flow?
Longeveron's free cash flow was -$18.9 million in fiscal 2025: -$18.6 million of operating cash flow minus $0.2 million of capital expenditures It was -$14.9 million a year earlier..
How much cash does Longeveron generate from operations?
Longeveron generated -$18.6 million of cash from operating activities in fiscal 2025.
How much does Longeveron spend on capital expenditures?
Longeveron spent $0.2 million on capital expenditures in fiscal 2025, 20.4% of revenue, compared with $1.0 million the year before.