Silo Pharma, Inc. (SILO) Cash Flow Statement
Where SILO’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$4.7M
- Capital expenditures
- $574,920 797.4% of revenue
- Free cash flow
- −$4.7M −6,464.9% margin
- Returned to shareholders
- —
- Change in cash
- $842,901 cash at year-end $4.7M
Cash from operations
−$4.7M
Capital expenditures
−$574,920
Investments (net)
+$1.2M
Shares issued
+$3.7M
Other financing
+$1.1M
Change in cash
$842,901
Drawn to scale: where the cash came from and how it was used. Hover for values.
SILO operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
SILO cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$143,5552016 | −$4.7M2025 | — | |
| Capital expenditures | $02016 | $574,9202025 | — | |
| Free cash flow | −$143,5552016 | −$4.7M2025 | — | |
| Free cash flow margin | −33.6%2017 | −6,464.9%2025 | −6,431.3 pts | |
| Operating cash flow / net income | −0.802017 | −0.552021 | +0.25 | |
| Stock-based compensation | $177,9602019 | $117,0212025 | −6.7%/yr | |
| Share buybacks (net) | $2,8722018 | $02025 | −100.0% | |
| Capex / revenue | 0.0%2017 | 797.4%2025 | +797.4 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
SILO cash flow by activity
OperatingInvestingFinancingChange in cash
SILO 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).
SILO cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$4.2M | −$4.4M | −$3.7M | −$3.9M | $4.2M | −$3.0M | −$1.0M | −$969,463 | $356,536 | −$1.1M |
| Depreciation & amortization | $11,440 | $6,185 | $90,067 | — | $107,970 | $578,924 | $61,875 | $17,550 | $17,550 | $393,658 |
| Stock-based compensation | $117,021 | $0 | $14,125 | $156,047 | $191,698 | $1.2M | $177,960 | — | — | — |
| Change in working capital | −$1.2M | $551,756 | $299,275 | −$75,288 | $704,751 | −$72,138 | −$82,464 | −$16,797 | −$34,708 | −$89,378 |
| Other non-cash items | $621,871 | $1,025 | $72,718 | $330,170 | −$7.4M | $184,335 | $61,599 | $1.2M | −$623,996 | $665,139 |
| Cash from operating activities | −$4.7M | −$3.8M | −$3.2M | −$3.5M | −$2.3M | −$1.2M | −$794,324 | $272,637 | −$284,618 | −$143,555 |
| Investing activities | ||||||||||
| Capital expenditures | −$574,920 | $0 | $0 | $0 | −$4 | $0 | $0 | $0 | $0 | $0 |
| Investments (net) | $1.2M | $973,777 | −$8.6M | $86,707 | $7.0M | $7.0M | $186,741 | $186,741 | $186,741 | — |
| Acquisitions & other investing | $0 | $0 | $4.4M | $0 | $172,004 | −$7.0M | $0 | −$436,741 | −$29,173 | $344,481 |
| Cash from investing activities | $644,021 | $973,777 | −$4.1M | $86,707 | $7.2M | $39,000 | $186,741 | −$250,000 | $157,568 | $344,481 |
| Financing activities | ||||||||||
| Dividends paid | — | — | — | — | — | — | — | −$2,177 | — | — |
| Share repurchases & issuance (net) | $0 | −$173,113 | −$471,121 | $0 | — | — | $0 | −$2,872 | — | — |
| Net borrowing (repayment) | — | — | — | — | $0 | $18,900 | $272,656 | −$2,177 | −$2,177 | −$2,177 |
| Shares issued | $3.7M | $3.4M | $0 | $4.9M | $3.8M | $2.1M | $110,000 | $24,500 | $0 | $0 |
| Other financing | $1.1M | $3 | $0 | $0 | $0 | $0 | $0 | $2,177 | $21,628 | $2,177 |
| Cash from financing activities | $4.9M | $3.2M | −$471,121 | $4.9M | $3.8M | $2.1M | $382,656 | $19,451 | $19,451 | $0 |
| Summary | ||||||||||
| Net change in cash | $842,901 | $381,491 | −$7.8M | $1.5M | $8.7M | $1.0M | −$224,927 | $42,088 | −$284,618 | −$143,555 |
| Cash at end of period | $4.7M | $3.9M | $3.5M | $11.4M | $9.8M | $1.1M | $111,752 | $336,679 | $294,591 | $579,209 |
| Free cash flow | −$4.7M | −$3.8M | −$3.2M | −$3.5M | −$2.3M | −$1.2M | −$794,324 | $272,637 | −$284,618 | −$143,555 |
| Free cash flow margin | −6,464.9% | −5,317.3% | −4,472.1% | −4,850.9% | −3,196.6% | −2,827.3% | −1,958.0% | — | −33.6% | — |
| Capex / revenue | 797.4% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — | 0.0% | — |
| Operating cash flow / net income | — | — | — | — | −0.55 | — | — | — | −0.80 | — |
| 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 | −$832,829 | −$1.6M | −$881,530 | −$1.1M | $1.0M | −$1.0M | −$1.7M | −$928,814 | −$931,779 | −$801,667 | −$1.1M | −$660,160 |
| Depreciation & amortization | $2,938 | $2,937 | $2,937 | $2,938 | $2,473 | $3,092 | $3,093 | $3,092 | $0 | $0 | $56,292 | — |
| Stock-based compensation | $39,174 | $56,619 | $52,309 | $47,267 | $17,445 | $0 | $0 | $0 | $0 | $0 | $1,414 | $26,754 |
| Change in working capital | $7,098 | −$60,902 | −$58,861 | −$416,175 | −$99,904 | −$609,033 | $810,095 | −$420,778 | $198,717 | −$36,278 | $144,191 | −$440,288 |
| Other non-cash items | $1,758 | $825,840 | $104,867 | $520,915 | −$2.2M | −$2,922 | $0 | $0 | $1,259 | −$234 | $9,267 | $1,862 |
| Cash from operating activities | −$781,861 | −$822,623 | −$780,278 | −$955,493 | −$1.3M | −$1.6M | −$917,432 | −$1.3M | −$731,803 | −$838,179 | −$910,012 | −$1.1M |
| Investing activities | ||||||||||||
| Capital expenditures | $0 | −$3 | $0 | −$3 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Investments (net) | $133,449 | $26,427 | −$20,041 | −$20,501 | $388,102 | $871,381 | −$37,659 | −$40,432 | $954,272 | $97,596 | $4.4M | $1.3M |
| Acquisitions & other investing | $49,990 | −$49,987 | −$499,947 | −$74,970 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash from investing activities | $183,439 | −$23,563 | −$519,988 | −$95,474 | $388,102 | $871,381 | −$37,659 | −$40,432 | $954,272 | $97,596 | $4.4M | $1.3M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | — | — | $0 | $0 | $0 | $0 | $0 | $0 | −$57,661 | −$115,452 | −$194,423 | −$145,739 |
| Shares issued | $0 | $0 | $2.1M | $0 | $0 | $0 | $0 | $1.7M | $0 | $0 | $0 | $0 |
| Other financing | −$26,997 | — | $0 | $634,922 | $2.1M | $0 | $0 | $0 | $1.7M | $0 | $0 | $0 |
| Cash from financing activities | −$26,997 | — | $2.1M | $634,922 | $2.1M | $0 | $0 | $1.7M | $1.6M | −$115,452 | −$194,423 | −$145,739 |
| Summary | ||||||||||||
| Net change in cash | −$625,419 | −$846,186 | $831,073 | −$416,045 | $1.2M | −$768,919 | −$955,091 | $354,590 | $1.8M | −$856,035 | $3.3M | $41,007 |
| Cash at end of period | $3.3M | $3.9M | $4.7M | $3.9M | $4.3M | $3.1M | $3.9M | $4.9M | $4.5M | $2.7M | $3.5M | $199,839 |
| Free cash flow | −$781,861 | −$822,620 | −$780,278 | −$955,490 | −$1.3M | −$1.6M | −$917,432 | −$1.3M | −$731,803 | −$838,179 | −$910,012 | −$1.1M |
| Free cash flow margin | — | −4,563.5% | −4,328.6% | −5,300.9% | −7,130.5% | −9,099.6% | −5,089.5% | −7,470.2% | −4,059.9% | −4,649.8% | −5,048.3% | −5,946.4% |
| Capex / revenue | — | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating cash flow / net income | — | — | — | — | −1.25 | — | — | — | — | — | — | — |
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.
SILO cash generation
In fiscal 2025 (ended December 31, 2025), Silo Pharma generated -$4.7 million of cash from operations and spent $0.6 million on capital expenditures, leaving free cash flow of -$4.7 million, −6,464.9% of revenue. Cash and equivalents rose by $0.8 million over the year.
Related: SILO income statement, SILO balance sheet. See the SILO stock overview for the latest quote and news.
SILO cash flow FAQ
What is Silo Pharma's free cash flow?
Silo Pharma's free cash flow was -$4.7 million in fiscal 2025: -$4.7 million of operating cash flow minus $0.6 million of capital expenditures It was -$3.8 million a year earlier..
How much cash does Silo Pharma generate from operations?
Silo Pharma generated -$4.7 million of cash from operating activities in fiscal 2025.
How much does Silo Pharma spend on capital expenditures?
Silo Pharma spent $0.6 million on capital expenditures in fiscal 2025, 797.4% of revenue.