NeOnc Technologies Holdings, Inc. (NTHI) Cash Flow Statement
Where NTHI’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$20.4M
- Capital expenditures
- $500,000 1,250.3% of revenue
- Free cash flow
- −$20.9M −52,172.9% margin
- Returned to shareholders
- —
- Change in cash
- −$6,164 cash at year-end $58,729
Drawn to scale: where the cash came from and how it was used. Hover for values.
NTHI operating cash flow, capex and free cash flow
NTHI cash flow trends, 2021–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$396,6932021 | −$20.4M2025 | — | |
| Capital expenditures | $32021 | $500,0002025 | +1,920.5%/yr | |
| Free cash flow | −$396,6932021 | −$20.9M2025 | — | |
| Free cash flow margin | −4,408.7%2022 | −52,172.9%2025 | −47,764.2 pts | |
| Stock-based compensation | $2.2M2021 | $35.6M2025 | +100.1%/yr | |
| Capex / revenue | 0.0%2022 | 1,250.3%2025 | +1,250.3 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
NTHI cash flow by activity
NTHI 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).
NTHI cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Operating activities | |||||
| Net income | −$62.1M | −$11.9M | −$14.9M | −$3.0M | −$3.4M |
| Depreciation & amortization | $36,461 | $245,945 | $0 | — | — |
| Stock-based compensation | $35.6M | $0 | $0 | $1.3M | $2.2M |
| Change in working capital | $2.1M | $1.5M | $1.7M | $666,221 | $655,657 |
| Other non-cash items | $4.1M | $6.0M | $11.3M | $206,891 | $103,919 |
| Cash from operating activities | −$20.4M | −$4.2M | −$1.9M | −$881,736 | −$396,693 |
| Investing activities | |||||
| Capital expenditures | −$500,000 | −$4 | $0 | −$4 | −$3 |
| Acquisitions & other investing | $0 | — | — | — | — |
| Cash from investing activities | −$500,000 | — | — | — | — |
| Financing activities | |||||
| Net borrowing (repayment) | $3.7M | $100,951 | $1.4M | −$210,000 | $250,000 |
| Shares issued | $17.2M | $4.6M | $450 | $2.4M | $0 |
| Other financing | $0 | −$469,793 | −$94,569 | −$700,000 | $0 |
| Cash from financing activities | $20.9M | $4.2M | $1.3M | $1.5M | $250,000 |
| Summary | |||||
| Net change in cash | −$6,164 | $33,031 | −$601,436 | $608,264 | −$146,693 |
| Cash at end of period | $58,729 | $64,893 | $31,862 | $633,298 | $25,034 |
| Free cash flow | −$20.9M | −$4.2M | −$1.9M | −$881,736 | −$396,693 |
| Free cash flow margin | −52,172.9% | −5,077.0% | −2,668.1% | −4,408.7% | — |
| Capex / revenue | 1,250.3% | 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 | −$14.2M | −$8.8M | −$15.5M | −$8.6M | −$4,199 | −$38.0M | −$2.3M | −$2.2M | −$4.5M | −$2.9M | −$6.2M | −$3.6M |
| Depreciation & amortization | $25,535 | $31,980 | $0 | $18,308 | $210,402 | $877,192 | $67,076 | $67,076 | — | — | — | — |
| Stock-based compensation | $5.7M | $2.7M | $9.6M | $5.0M | −$2.1M | $23.1M | — | $0 | $0 | $0 | $0 | $0 |
| Change in working capital | $3.5M | −$1.8M | $952,142 | −$3.8M | −$3.4M | $8.4M | $1.1M | −$969,632 | $147,543 | $1.2M | −$586,859 | $1.2M |
| Other non-cash items | $269,820 | $903,964 | $1.4M | $1.6M | $0 | $0 | $143,911 | $0 | $4.1M | $1.9M | $6.4M | $1.7M |
| Cash from operating activities | −$4.8M | −$7.0M | −$3.6M | −$5.8M | −$5.3M | −$5.7M | −$954,404 | −$3.1M | −$318,203 | $145,747 | −$371,866 | −$689,849 |
| Investing activities | ||||||||||||
| Capital expenditures | $0 | −$3 | $0 | −$5 | $0 | −$5 | −$4 | $0 | $0 | −$3 | −$4 | $0 |
| Financing activities | ||||||||||||
| Net borrowing (repayment) | $0 | −$6.7M | $0 | $4.0M | $0 | −$300,000 | $0 | $0 | — | — | — | — |
| Shares issued | $7.0M | $13.7M | $2.6M | $3.2M | $0 | $11.3M | $0 | $2.9M | $1.7M | $0 | $0 | $0 |
| Other financing | −$400,000 | $1 | $0 | $0 | $0 | $0 | −$315,330 | −$23,972 | $143,055 | −$172,595 | $402,959 | $130,872 |
| Cash from financing activities | $6.6M | $7.1M | $2.6M | $7.2M | $0 | $11.0M | −$315,330 | $2.9M | $1.8M | −$172,595 | $402,959 | $130,872 |
| Summary | ||||||||||||
| Net change in cash | $1.8M | $79,872 | −$954,495 | $1.4M | −$5.3M | $5.4M | −$1.3M | −$197,907 | $1.5M | −$26,848 | $31,093 | −$558,977 |
| Cash at end of period | $2.0M | $138,601 | $558,729 | $1.5M | $125,039 | $5.4M | $64,893 | $1.3M | $1.5M | $5,014 | $31,862 | $769 |
| Free cash flow | −$4.8M | −$7.0M | −$3.6M | −$5.8M | −$5.3M | −$5.7M | −$954,404 | −$3.1M | −$318,203 | $145,747 | −$371,866 | −$689,849 |
| Free cash flow margin | — | — | — | — | — | −14,128.7% | −4,772.0% | — | −1,591.0% | 338.9% | — | — |
| Capex / revenue | — | — | — | — | — | 0.0% | 0.0% | — | 0.0% | 0.0% | — | — |
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.
NTHI cash generation
In fiscal 2025 (ended December 31, 2025), NeOnc Technologies generated -$20.4 million of cash from operations and spent $0.5 million on capital expenditures, leaving free cash flow of -$20.9 million, −52,172.9% of revenue. Cash and equivalents fell by $0.0 million over the year.
Related: NTHI income statement, NTHI balance sheet. See the NTHI stock overview for the latest quote and news.
NTHI cash flow FAQ
What is NeOnc Technologies's free cash flow?
NeOnc Technologies's free cash flow was -$20.9 million in fiscal 2025: -$20.4 million of operating cash flow minus $0.5 million of capital expenditures It was -$4.2 million a year earlier..
How much cash does NeOnc Technologies generate from operations?
NeOnc Technologies generated -$20.4 million of cash from operating activities in fiscal 2025.
How much does NeOnc Technologies spend on capital expenditures?
NeOnc Technologies spent $0.5 million on capital expenditures in fiscal 2025, 1,250.3% of revenue, compared with $0.0 million the year before.