Niagen Bioscience, Inc. (NAGE) Cash Flow Statement
Where NAGE’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $13.4M +11.0% vs 2024
- Capital expenditures
- $292,000 0.2% of revenue
- Free cash flow
- $13.1M 10.2% margin
- Returned to shareholders
- $251,000 2% of free cash flow
- Change in cash
- $20.1M cash at year-end $64.8M
Drawn to scale: where the cash came from and how it was used. Hover for values.
NAGE operating cash flow, capex and free cash flow
NAGE cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$2.9M2016 | $13.4M2025 | — | |
| Capital expenditures | $1.7M2016 | $292,0002025 | −17.9%/yr | |
| Free cash flow | −$4.7M2016 | $13.1M2025 | — | |
| Free cash flow margin | −21.5%2016 | 10.2%2025 | +31.7 pts | |
| Operating cash flow / net income | 1.422024 | 0.772025 | −0.64 | |
| Stock-based compensation | $1.2M2016 | $6.1M2025 | +19.8%/yr | |
| Share buybacks (net) | $404,0002018 | $251,0002025 | −6.6%/yr | |
| Capex / revenue | 8.0%2016 | 0.2%2025 | −7.7 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
NAGE cash flow by activity
NAGE 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).
NAGE cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $17.4M | $8.6M | −$4.9M | −$16.5M | −$27.1M | −$19.9M | −$32.1M | −$33.3M | −$11.4M | −$2.9M |
| Depreciation & amortization | $1.4M | $1.5M | $1.7M | $1.9M | $1.6M | $1.5M | $1.5M | $842,000 | $716,000 | $419,560 |
| Stock-based compensation | $6.1M | $3.7M | $4.8M | $5.7M | $6.2M | $6.9M | $7.2M | $6.4M | $4.6M | $1.2M |
| Change in working capital | −$8.3M | $3.1M | $4.6M | −$6.0M | −$4.7M | $1.1M | $427,000 | $5.2M | $2.0M | −$2.8M |
| Other non-cash items | −$3.2M | −$4.7M | $977,000 | −$167,000 | −$124,000 | −$204,000 | $2.6M | $4,000 | −$5.8M | $1.1M |
| Cash from operating activities | $13.4M | $12.1M | $7.1M | −$15.1M | −$24.2M | −$10.6M | −$20.4M | −$20.9M | −$9.8M | −$2.9M |
| Investing activities | ||||||||||
| Capital expenditures | −$292,000 | −$163,000 | −$148,000 | −$334,000 | −$409,000 | −$142,000 | −$753,000 | −$1.5M | −$1.4M | −$1.7M |
| Investments (net) | — | −$143,000 | −$143,000 | −$334,000 | −$409,000 | — | — | — | — | — |
| Acquisitions & other investing | $0 | $163,000 | $148,000 | $334,000 | $409,000 | −$23,000 | $504,000 | −$323,000 | $6.0M | $0 |
| Cash from investing activities | −$292,000 | −$143,000 | −$143,000 | −$334,000 | −$409,000 | −$165,000 | −$249,000 | −$1.8M | $4.6M | −$1.7M |
| Financing activities | ||||||||||
| Share repurchases & issuance (net) | −$251,000 | $0 | — | — | — | — | — | −$404,000 | — | — |
| Net borrowing (repayment) | −$12,000 | −$11,000 | −$15,000 | −$16,000 | −$31,000 | — | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $7.7M | $26.7M | $0 | $0 | $0 | $0 | $0 |
| Other financing | $7.2M | $5.4M | −$75,000 | −$77,000 | $9.4M | $8.7M | $16.9M | $314,000 | $48.9M | $754,275 |
| Cash from financing activities | $7.0M | $5.4M | −$90,000 | $7.7M | $36.1M | $8.7M | $16.9M | −$90,000 | $48.9M | $754,275 |
| Summary | ||||||||||
| Net change in cash | $20.1M | $17.3M | $6.9M | −$7.8M | $11.5M | −$2.1M | −$3.8M | −$22.8M | $43.7M | −$3.9M |
| Cash at end of period | $64.8M | $44.7M | $27.3M | $20.4M | $28.2M | $16.7M | $18.8M | $22.6M | $45.4M | $1.6M |
| Free cash flow | $13.1M | $11.9M | $7.0M | −$15.4M | −$24.6M | −$10.7M | −$21.2M | −$22.4M | −$11.2M | −$4.7M |
| Free cash flow margin | 10.2% | 12.0% | 8.3% | −21.4% | −36.4% | −18.1% | −45.8% | −70.9% | −52.6% | −21.5% |
| Capex / revenue | 0.2% | 0.2% | 0.2% | 0.5% | 0.6% | 0.2% | 1.6% | 4.6% | 6.4% | 8.0% |
| Operating cash flow / net income | 0.77 | 1.42 | — | — | — | — | — | — | — | — |
| 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 | $963,000 | $6.3M | $4.1M | $4.6M | $3.6M | $5.1M | $7.2M | $1.9M | −$15,000 | −$492,000 | $114,000 | −$959,000 |
| Depreciation & amortization | $470,000 | $464,000 | $368,000 | $359,000 | $355,000 | $368,000 | $358,000 | $366,000 | $370,000 | $390,000 | $373,000 | $448,000 |
| Stock-based compensation | $1.7M | $1.7M | $1.7M | $1.8M | $1.5M | $1.1M | $752,000 | $735,000 | $1.2M | $984,000 | $1.0M | $1.1M |
| Change in working capital | −$472,000 | −$5.1M | −$3.7M | −$3.0M | −$4.3M | $2.7M | $5.2M | $503,000 | −$1.8M | −$643,000 | −$912,000 | −$422,000 |
| Other non-cash items | $88,000 | −$4.6M | −$1.9M | $3,000 | $102,000 | −$1.4M | −$4.9M | $13,000 | $33,000 | $56,000 | $37,000 | $212,000 |
| Cash from operating activities | $2.8M | −$1.2M | $679,000 | $3.7M | $1.2M | $7.9M | $8.6M | $3.5M | −$264,000 | $295,000 | $649,000 | $396,000 |
| Investing activities | ||||||||||||
| Capital expenditures | −$89,000 | −$61,000 | −$101,000 | −$24,000 | −$135,000 | −$32,000 | −$69,000 | −$41,000 | −$12,000 | −$41,000 | −$21,000 | −$26,000 |
| Investments (net) | — | — | — | −$24,000 | −$135,000 | −$32,000 | −$69,000 | −$21,000 | −$12,000 | −$41,000 | −$21,000 | — |
| Acquisitions & other investing | −$3,000 | $5.3M | $0 | $24,000 | $135,000 | $32,000 | $69,000 | $41,000 | $12,000 | $41,000 | $21,000 | $0 |
| Cash from investing activities | −$92,000 | $5.2M | −$101,000 | −$24,000 | −$135,000 | −$32,000 | −$69,000 | −$21,000 | −$12,000 | −$41,000 | −$21,000 | −$26,000 |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | −$2.8M | −$2.4M | −$251,000 | — | $0 | $0 | — | — | — | — | — | — |
| Net borrowing (repayment) | $0 | $0 | −$2,000 | −$4,000 | −$3,000 | −$3,000 | −$2,000 | −$4,000 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $278,000 | $64,000 | $173,000 | $152,000 | $3.7M | $3.1M | $3.8M | $1.0M | $596,000 | −$14,000 | −$76,000 | −$3,000 |
| Cash from financing activities | −$2.5M | −$2.3M | −$80,000 | $148,000 | $3.7M | $3.1M | $3.7M | $1.0M | $596,000 | −$14,000 | −$76,000 | −$3,000 |
| Summary | ||||||||||||
| Net change in cash | $191,000 | $1.8M | $498,000 | $3.8M | $4.9M | $11.0M | $12.3M | $4.5M | $320,000 | $240,000 | $552,000 | $367,000 |
| Cash at end of period | $66.7M | $66.5M | $64.8M | $64.3M | $60.5M | $55.6M | $44.7M | $32.4M | $27.9M | $27.6M | $27.3M | $26.8M |
| Free cash flow | $2.7M | −$1.3M | $578,000 | $3.7M | $1.1M | $7.9M | $8.5M | $3.5M | −$276,000 | $254,000 | $628,000 | $370,000 |
| Free cash flow margin | 9.0% | −4.0% | 1.7% | 10.8% | 3.6% | 25.8% | 29.2% | 13.5% | −1.2% | 1.1% | 3.0% | 1.9% |
| Capex / revenue | 0.3% | 0.2% | 0.3% | 0.1% | 0.4% | 0.1% | 0.2% | 0.2% | 0.1% | 0.2% | 0.1% | 0.1% |
| Operating cash flow / net income | 2.88 | −0.19 | 0.16 | 0.81 | 0.35 | 1.56 | 1.20 | 1.86 | — | — | 5.69 | — |
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.
NAGE cash generation
In fiscal 2025 (ended December 31, 2025), Niagen Bioscience generated $13.4 million of cash from operations (up 11.0%) and spent $0.3 million on capital expenditures, leaving free cash flow of $13.1 million, 10.2% of revenue. It returned $0.3 million to shareholders through dividends ($0) and net share buybacks ($0.3 million). Cash and equivalents rose by $20.1 million over the year.
Related: NAGE income statement, NAGE balance sheet. See the NAGE stock overview for the latest quote and news.
NAGE cash flow FAQ
What is Niagen Bioscience's free cash flow?
Niagen Bioscience's free cash flow was $13.1 million in fiscal 2025: $13.4 million of operating cash flow minus $0.3 million of capital expenditures It was $11.9 million a year earlier..
How much cash does Niagen Bioscience generate from operations?
Niagen Bioscience generated $13.4 million of cash from operating activities in fiscal 2025, 0.77 times its net income of $17.4 million.
How much does Niagen Bioscience spend on capital expenditures?
Niagen Bioscience spent $0.3 million on capital expenditures in fiscal 2025, 0.2% of revenue, compared with $0.2 million the year before.
How much stock does Niagen Bioscience buy back?
Niagen Bioscience spent $0.3 million on net share repurchases in fiscal 2025.