ProKidney Corp. (PROK) Cash Flow Statement
Where PROK’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$120.1M
- Capital expenditures
- $15.2M 1,701.7% of revenue
- Free cash flow
- −$135.3M −15,152.6% margin
- Returned to shareholders
- —
- Change in cash
- $9.4M cash at year-end $108.5M
Drawn to scale: where the cash came from and how it was used. Hover for values.
PROK operating cash flow, capex and free cash flow
PROK cash flow trends, 2019–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$76,8062019 | −$120.1M2025 | — | |
| Capital expenditures | $1,3052019 | $15.2M2025 | +376.1%/yr | |
| Free cash flow | −$78,1112019 | −$135.3M2025 | — | |
| Free cash flow margin | −205,078.9%2024 | −15,152.6%2025 | +189,926.3 pts | |
| Stock-based compensation | $4982019 | $25.3M2025 | +508.7%/yr | |
| Share buybacks (net) | $02021 | $02025 | — | |
| Capex / revenue | 38,827.6%2024 | 1,701.7%2025 | −37,126.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
PROK cash flow by activity
PROK 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).
PROK cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −$151.6M | −$163.3M | −$135.4M | −$148.1M | −$55.1M | −$26.7M | −$79,615 |
| Depreciation & amortization | $6.6M | $5.4M | $3.9M | $3.0M | $2.0M | $964,000 | $867 |
| Stock-based compensation | $25.3M | $29.4M | $30.8M | $74.5M | $699,000 | $730,000 | $498 |
| Change in working capital | $1.3M | $4.0M | $16.7M | −$6.5M | $2.2M | −$126,000 | −$115 |
| Other non-cash items | −$1.7M | −$1.8M | −$6.0M | $0 | $0 | $0 | $1,559 |
| Cash from operating activities | −$120.1M | −$126.4M | −$90.1M | −$77.1M | −$50.3M | −$25.2M | −$76,806 |
| Investing activities | |||||||
| Capital expenditures | −$15.2M | −$29.5M | −$34.2M | −$1.8M | −$5.2M | −$5.5M | −$1,305 |
| Investments (net) | $100.9M | $20.4M | −$234.4M | −$1.7M | −$5.2M | −$5.5M | — |
| Acquisitions & other investing | $18.2M | $29.5M | −$61.3M | $1.8M | $5.2M | $5.5M | −$1,663 |
| Cash from investing activities | $104.0M | $20.4M | −$330.0M | −$1.7M | −$5.2M | −$5.5M | −$2,968 |
| Financing activities | |||||||
| Share repurchases & issuance (net) | $0 | $0 | −$9.5M | $542.5M | $0 | — | — |
| Net borrowing (repayment) | −$26,000 | −$54,000 | −$52,000 | −$32,000 | −$30,000 | −$11,000 | −$11,000 |
| Shares issued | $24.2M | $144.3M | $0 | $0 | $0 | $0 | $0 |
| Other financing | $1.3M | $140,000 | $0 | $6.0M | $71.5M | $20.0M | $31,000 |
| Cash from financing activities | $25.6M | $144.4M | −$9.6M | $548.5M | $71.5M | $20.0M | $20,000 |
| Summary | |||||||
| Net change in cash | $9.4M | $38.5M | −$429.6M | $469.7M | $16.0M | −$10.6M | $15,226 |
| Cash at end of period | $108.5M | $99.1M | $60.6M | $490.3M | $20.6M | $4.6M | $15,226 |
| Free cash flow | −$135.3M | −$155.9M | −$124.3M | −$78.9M | −$55.5M | −$30.6M | −$78,111 |
| Free cash flow margin | −15,152.6% | −205,078.9% | — | — | — | — | — |
| Capex / revenue | 1,701.7% | 38,827.6% | — | — | — | — | — |
| 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 | −$46.4M | −$42.6M | −$40.9M | −$16.5M | −$37.0M | −$38.0M | −$48.5M | −$41.1M | −$38.5M | −$35.3M | −$21.7M | −$42.0M |
| Depreciation & amortization | $1.7M | $1.7M | $1.8M | $1.7M | $1.5M | $1.6M | $1.6M | $1.5M | $1.3M | $1.1M | $1.1M | $1.0M |
| Stock-based compensation | $5.6M | $4.9M | $5.7M | $6.7M | $6.5M | $6.4M | $6.9M | $6.9M | $7.8M | $7.7M | −$6.4M | $13.0M |
| Change in working capital | $7.7M | −$5.3M | $757,000 | $1.3M | −$1.9M | $1.1M | $17.6M | −$269,000 | −$7.5M | −$5.8M | $3.9M | $5.9M |
| Other non-cash items | −$8.9M | −$413,000 | $42,000 | −$19.8M | −$566,000 | −$769,000 | −$1.8M | $3.7M | −$1.4M | −$2.3M | −$2.3M | −$1.7M |
| Cash from operating activities | −$40.4M | −$41.7M | −$32.5M | −$26.6M | −$31.4M | −$29.6M | −$24.2M | −$29.2M | −$38.3M | −$34.6M | −$25.4M | −$23.8M |
| Investing activities | ||||||||||||
| Capital expenditures | −$3.8M | −$3.8M | −$5.8M | −$5.2M | −$3.1M | −$1.1M | −$25.5M | −$2.4M | −$636,000 | −$960,000 | −$1.6M | −$27.9M |
| Investments (net) | $16.6M | $38.6M | $15.6M | $29.0M | $18.6M | $28.3M | $15.1M | −$81.6M | $28.6M | $58.4M | −$95.8M | −$28.4M |
| Acquisitions & other investing | $0 | $0 | $18.2M | $5.2M | $3.1M | $1.1M | $25.5M | $2.4M | $636,000 | $960,000 | $1.6M | $27.9M |
| Cash from investing activities | $12.8M | $34.8M | $28.1M | $29.0M | $18.6M | $28.3M | $15.1M | −$81.6M | $28.6M | $58.4M | −$95.8M | −$28.4M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | — | — | — | — | — | — | — | — | — | — | −$9.5M | — |
| Net borrowing (repayment) | −$5,000 | −$3,000 | −$5,000 | $5,000 | −$14,000 | −$12,000 | −$14,000 | −$14,000 | — | — | — | — |
| Shares issued | $0 | $7,000 | $17.1M | $7.1M | $0 | $0 | $0 | $4.5M | $0 | $0 | $0 | $0 |
| Other financing | $546,000 | $211,000 | $494,000 | $854,000 | $0 | $0 | $137,000 | $0 | $139.8M | −$13,000 | −$13,000 | −$13,000 |
| Cash from financing activities | $541,000 | $215,000 | $17.6M | $8.0M | −$14,000 | −$12,000 | $123,000 | $4.5M | $139.8M | −$13,000 | −$9.5M | −$13,000 |
| Summary | ||||||||||||
| Net change in cash | −$27.0M | −$6.6M | $13.2M | $10.4M | −$12.9M | −$1.3M | −$9.0M | −$106.4M | $130.1M | $23.7M | −$130.7M | −$52.2M |
| Cash at end of period | $74.9M | $101.9M | $108.5M | $95.3M | $84.9M | $97.8M | $99.1M | $108.1M | $214.5M | $84.4M | $60.6M | $191.4M |
| Free cash flow | −$44.2M | −$45.5M | −$38.3M | −$31.8M | −$34.5M | −$30.7M | −$49.7M | −$31.6M | −$38.9M | −$35.6M | −$27.0M | −$51.7M |
| Free cash flow margin | −29,471.3% | −20,119.0% | −17,006.7% | −14,651.2% | −15,623.5% | −13,359.6% | −65,368.4% | — | — | — | −599.8% | — |
| Capex / revenue | 2,555.3% | 1,674.8% | 2,556.4% | 2,394.9% | 1,408.1% | 493.5% | 33,564.5% | — | — | — | 35.0% | — |
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.
PROK cash generation
In fiscal 2025 (ended December 31, 2025), ProKidney generated -$120.1 million of cash from operations and spent $15.2 million on capital expenditures, leaving free cash flow of -$135.3 million, −15,152.6% of revenue. Cash and equivalents rose by $9.4 million over the year.
Related: PROK income statement, PROK balance sheet. See the PROK stock overview for the latest quote and news.
PROK cash flow FAQ
What is ProKidney's free cash flow?
ProKidney's free cash flow was -$135.3 million in fiscal 2025: -$120.1 million of operating cash flow minus $15.2 million of capital expenditures It was -$155.9 million a year earlier..
How much cash does ProKidney generate from operations?
ProKidney generated -$120.1 million of cash from operating activities in fiscal 2025.
How much does ProKidney spend on capital expenditures?
ProKidney spent $15.2 million on capital expenditures in fiscal 2025, 1,701.7% of revenue, compared with $29.5 million the year before.