Oragenics, Inc. (OGEN) Cash Flow Statement
Where OGEN’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$9.25B
- Capital expenditures
- $3
- Free cash flow
- −$9.25B
- Returned to shareholders
- —
- Change in cash
- $7.53B cash at year-end $8.40B
Cash from operations
−$9.25B
Other financing
+$16.76B
Change in cash
$7.53B
Drawn to scale: where the cash came from and how it was used. Hover for values.
OGEN operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
OGEN cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$7.1M2016 | −$9.25B2025 | — | |
| Capital expenditures | $27,1792016 | $32025 | −63.7%/yr | |
| Free cash flow | −$7.1M2016 | −$9.25B2025 | — | |
| Free cash flow margin | −15,535.8%2021 | −22,019.2%2023 | −6,483.4 pts | |
| Stock-based compensation | $638,4182016 | $642.4M2025 | +115.6%/yr | |
| Dividends paid | $02016 | $1.1M2022 | — | |
| Share buybacks (net) | $02016 | $5.6M2022 | — | |
| Capex / revenue | 50.4%2021 | 2,655.8%2023 | +2,605.4 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
OGEN cash flow by activity
OperatingInvestingFinancingChange in cash
OGEN 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).
OGEN cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$9.84B | −$10.6M | −$20.7M | −$14.3M | −$15.7M | −$26.4M | −$15.6M | −$9.9M | −$6.7M | −$7.0M |
| Depreciation & amortization | $771.4M | $0 | $27,391 | $44,667 | $41,237 | $51,705 | $62,622 | $30,110 | $65,803 | $75,044 |
| Stock-based compensation | $642.4M | $516,049 | $1.0M | $742,203 | $1.7M | $1.5M | $552,997 | $1.0M | $560,478 | $638,418 |
| Change in working capital | −$857,224 | $1.5M | $2.0M | −$1.7M | $512,143 | $37,019 | $1.9M | −$228,144 | −$188,119 | $675,375 |
| Other non-cash items | −$816.8M | $0 | $10.3M | −$10,964 | $0 | $7.9M | $12,001 | $12,000 | −$70,490 | −$1.5M |
| Cash from operating activities | −$9.25B | −$8.6M | −$7.3M | −$15.2M | −$13.5M | −$17.0M | −$13.0M | −$9.1M | −$6.4M | −$7.1M |
| Investing activities | ||||||||||
| Capital expenditures | −$3 | $0 | −$1.0M | −$127,519 | −$43,876 | −$43,876 | −$25,214 | −$124,727 | −$124,727 | −$27,179 |
| Investments (net) | — | $0 | $60,277 | −$115,519 | −$43,876 | −$13,860 | −$25,214 | −$124,727 | $0 | $250,000 |
| Acquisitions & other investing | — | — | $3,439 | $127,519 | $43,876 | $13,860 | $25,214 | $124,727 | $0 | $1.5M |
| Cash from investing activities | — | — | −$936,284 | −$115,519 | −$43,876 | −$43,876 | −$25,214 | −$124,727 | −$124,727 | $1.7M |
| Financing activities | ||||||||||
| Dividends paid | — | — | — | −$1.1M | −$1.1M | −$661,458 | −$413,214 | −$58,670 | $0 | $0 |
| Share repurchases & issuance (net) | — | — | — | −$5.6M | −$5.6M | $661,458 | $252,926 | $58,670 | $6.2M | $2.6M |
| Net borrowing (repayment) | −$872,617 | −$693,109 | −$566,046 | −$564,205 | −$524,980 | −$197,333 | −$252,926 | −$200,755 | $2.2M | −$158,100 |
| Shares issued | $17.7M | $6.7M | $919,097 | $69,289 | $27.0M | $11.3M | $11.4M | $13.9M | $0 | $0 |
| Other financing | $16.76B | $0 | −$69,171 | $6.8M | $3.4M | $5.2M | $160,288 | $9.5M | $30,563 | $2.0M |
| Cash from financing activities | $16.78B | $6.0M | $283,880 | −$494,916 | $23.1M | $16.3M | $11.1M | $23.2M | $8.4M | $4.5M |
| Summary | ||||||||||
| Net change in cash | $7.53B | −$2.6M | −$7.9M | −$15.8M | $9.6M | −$628,419 | −$1.9M | $14.0M | $2.1M | −$1.0M |
| Cash at end of period | $8.40B | $864,840 | $3.5M | $11.4M | $27.3M | $17.6M | $18.3M | $20.2M | $6.2M | $4.1M |
| Free cash flow | −$9.25B | −$8.6M | −$8.3M | −$15.4M | −$13.5M | −$17.0M | −$13.0M | −$9.2M | −$6.4M | −$7.1M |
| Free cash flow margin | — | — | −22,019.2% | −11,675.7% | −15,535.8% | — | — | — | — | — |
| Capex / revenue | — | — | 2,655.8% | 97.0% | 50.4% | — | — | — | — | — |
| 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 | −$2.5M | −$2.2M | −$2.3M | −$3.1M | −$2.3M | −$2.2M | −$3.3M | −$2.5M | −$2.3M | −$2.5M | −$12.7M | −$2.0M |
| Depreciation & amortization | — | — | $770.7M | $3.1M | $578,578 | $192,859 | $0 | $0 | $0 | $0 | — | $4,785 |
| Stock-based compensation | $17,583 | $17,386 | $642.2M | $92,510 | $6,632 | −$68,764 | $57,683 | $330,802 | $58,220 | $69,344 | $470,309 | $402,925 |
| Change in working capital | $324,364 | −$21,787 | −$1.3M | −$1.1M | $372,455 | −$19,192 | $1.3M | $161,819 | $702,341 | −$682,760 | $848,670 | $124,606 |
| Other non-cash items | $0 | $5,000 | −$1.41B | −$2.0M | $0 | $0 | $0 | $0 | $0 | $0 | $10.3M | −$22,444 |
| Cash from operating activities | −$2.2M | −$2.2M | −$2.8M | −$3.0M | −$1.3M | −$2.1M | −$2.0M | −$2.0M | −$1.5M | −$3.1M | −$1.1M | −$1.5M |
| Investing activities | ||||||||||||
| Capital expenditures | −$4 | −$4 | −$2 | −$5 | $0 | $0 | −$3 | −$1 | −$1 | −$1 | −$5 | −$2 |
| Investments (net) | — | $4.0M | — | — | — | $0 | $0 | — | — | — | — | $63,715 |
| Acquisitions & other investing | — | $4 | — | — | — | — | — | — | — | — | −$999,994 | $1 |
| Cash from investing activities | — | $4.0M | — | — | — | — | — | — | — | — | −$999,999 | $63,714 |
| Financing activities | ||||||||||||
| Net borrowing (repayment) | — | −$171,214 | −$167,488 | −$2.6M | −$132,963 | $2.0M | −$262,826 | −$117,580 | — | — | — | −$117,689 |
| Shares issued | $0 | $79,210 | $0 | $15.0M | $0 | $2.6M | $1,970 | $3.9M | $948,001 | $1.8M | $0 | $849,808 |
| Other financing | −$56,134 | $0 | −$1,140 | $0 | $0 | $0 | $0 | $0 | −$126,840 | −$185,863 | −$180,599 | $0 |
| Cash from financing activities | −$56,134 | −$92,004 | −$168,628 | $12.4M | −$132,963 | $4.7M | −$260,856 | $3.8M | $821,161 | $1.7M | −$180,599 | $732,119 |
| Summary | ||||||||||||
| Net change in cash | −$2.2M | $1.7M | −$7.0M | $9.4M | −$1.4M | $2.6M | −$2.3M | $1.8M | −$723,367 | −$1.4M | −$2.3M | −$707,178 |
| Cash at end of period | $3.9M | $6.1M | $4.4M | $11.4M | $2.0M | $3.4M | $864,840 | $3.1M | $1.3M | $2.1M | $3.5M | $5.8M |
| Free cash flow | −$2.2M | −$2.2M | −$2.8M | −$3.0M | −$1.3M | −$2.1M | −$2.0M | −$2.0M | −$1.5M | −$3.1M | −$1.1M | −$1.5M |
| Free cash flow margin | — | — | — | — | — | — | −64.3% | — | — | — | — | −20,131.4% |
| Capex / revenue | — | — | — | — | — | — | 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.
OGEN cash generation
In fiscal 2025 (ended December 31, 2025), Oragenics generated -$9.2 billion of cash from operations and spent $0.0 million on capital expenditures, leaving free cash flow of -$9.2 billion. Cash and equivalents rose by $7.5 billion over the year.
Related: OGEN income statement, OGEN balance sheet. See the OGEN stock overview for the latest quote and news.
OGEN cash flow FAQ
What is Oragenics's free cash flow?
Oragenics's free cash flow was -$9.2 billion in fiscal 2025: -$9.2 billion of operating cash flow minus $0.0 million of capital expenditures It was -$8.6 million a year earlier..
How much cash does Oragenics generate from operations?
Oragenics generated -$9.2 billion of cash from operating activities in fiscal 2025.
How much does Oragenics spend on capital expenditures?
Oragenics spent $0.0 million on capital expenditures in fiscal 2025.