Biomotion Sciences (SLXN) Cash Flow Statement
Where SLXN’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$10.8M
- Capital expenditures
- $9,000
- Free cash flow
- −$10.8M
- Returned to shareholders
- —
- Change in cash
- $4.8M cash at year-end $6.1M
Drawn to scale: where the cash came from and how it was used. Hover for values.
SLXN operating cash flow, capex and free cash flow
SLXN cash flow trends, 2012–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$911,0002012 | −$10.8M2025 | — | |
| Capital expenditures | $3,0002012 | $9,0002025 | +20.1%/yr | |
| Free cash flow | −$914,0002012 | −$10.8M2025 | — | |
| Stock-based compensation | $125,0002022 | $134,0002025 | +2.3%/yr |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
SLXN cash flow by activity
SLXN 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).
SLXN cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2012 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −$11.9M | −$16.5M | −$5.1M | −$3.5M | −$755,218 | −$195,860 | −$938,000 |
| Depreciation & amortization | $14,000 | $25,000 | $45,000 | $57,000 | — | — | $2,000 |
| Stock-based compensation | $134,000 | $5.9M | $130,000 | $125,000 | — | — | — |
| Change in working capital | $601,000 | −$1.6M | $87,000 | $239,000 | −$469,675 | $120,860 | — |
| Other non-cash items | $344,000 | $3.8M | $317,000 | −$268,000 | −$182,343 | $0 | $25,000 |
| Cash from operating activities | −$10.8M | −$8.4M | −$4.5M | −$3.3M | −$1.4M | −$75,000 | −$911,000 |
| Investing activities | |||||||
| Capital expenditures | −$9,000 | −$22,000 | −$12,000 | −$40,000 | −$4 | $0 | −$3,000 |
| Investments (net) | −$5,000 | −$22,000 | $573,000 | −$524,000 | — | — | — |
| Acquisitions & other investing | $0 | $22,000 | $12,000 | $40,000 | — | — | −$25,000 |
| Cash from investing activities | −$14,000 | −$22,000 | $573,000 | −$524,000 | — | — | −$28,000 |
| Financing activities | |||||||
| Net borrowing (repayment) | −$696,000 | −$250,000 | $0 | — | — | — | — |
| Shares issued | $18.7M | $3.1M | $522,000 | $2.7M | $0 | $0 | $0 |
| Other financing | −$2.3M | $2.3M | $0 | $3,000 | $116.4M | $126,701 | $1.7M |
| Cash from financing activities | $15.6M | $5.1M | $522,000 | $2.8M | $116.4M | $126,701 | $1.7M |
| Summary | |||||||
| Net change in cash | $4.8M | −$3.4M | −$3.7M | −$1.8M | −$12,757 | $51,701 | $782,000 |
| Cash at end of period | $6.1M | $1.3M | $4.6M | $8.3M | $38,944 | $51,701 | $10.1M |
| Free cash flow | −$10.8M | −$8.4M | −$4.5M | −$3.4M | −$1.4M | −$75,000 | −$914,000 |
| 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 | −$3.6M | −$2.7M | −$4.4M | −$3.3M | −$2.5M | −$1.7M | −$1.7M | −$11.9M | −$1.5M | −$1.4M | −$1.7M | −$809,000 |
| Depreciation & amortization | $3,000 | $2,000 | $3,000 | $4,000 | $3,000 | $4,000 | −$12,000 | $22,000 | $7,000 | $8,000 | $6,000 | $10,000 |
| Stock-based compensation | $197,000 | $345,000 | $38,000 | $38,000 | $37,000 | $21,000 | $31,968 | $5.8M | $32,000 | $32 | $34,000 | $32,000 |
| Change in working capital | $561,000 | −$1.3M | $1.3M | $393,000 | −$273,000 | −$824,000 | −$947,000 | −$430,000 | $302,000 | −$505,000 | $123,683 | −$25,000 |
| Other non-cash items | −$135,000 | $4,000 | $50,000 | −$16,000 | $229,000 | $81,000 | −$251,968 | $3.8M | $83,000 | $167,968 | −$3.5M | $107,000 |
| Cash from operating activities | −$2.9M | −$3.6M | −$3.0M | −$2.8M | −$2.5M | −$2.5M | −$2.9M | −$2.7M | −$1.1M | −$1.8M | −$5.0M | −$685,000 |
| Investing activities | ||||||||||||
| Capital expenditures | $0 | $0 | −$2,000 | $0 | −$1,000 | −$6,000 | $0 | −$16,000 | $0 | −$6,000 | −$11,997 | −$6,000 |
| Investments (net) | −$1,000 | — | — | $0 | −$1,000 | −$6,000 | $0 | −$16,000 | $0 | −$6,000 | −$4,000 | $72,000 |
| Acquisitions & other investing | $0 | — | −$5,000 | — | $1,000 | $6,000 | — | $16,000 | — | $6,000 | $588,997 | $6,000 |
| Cash from investing activities | −$1,000 | — | −$7,000 | — | −$1,000 | −$6,000 | — | −$16,000 | — | −$6,000 | $573,000 | $72,000 |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | — | — | — | — | — | — | — | — | — | — | $112.9M | — |
| Net borrowing (repayment) | $0 | $0 | $0 | $0 | $0 | −$696,000 | — | $0 | — | — | — | — |
| Shares issued | $3.0M | $83,000 | $2.6M | $7.8M | $0 | $5.0M | $2.4M | $620,000 | $0 | $0 | $0 | $0 |
| Other financing | −$243,000 | $0 | −$2.9M | $864,000 | −$195,000 | $3.1M | −$250,000 | $2.3M | $0 | $0 | −$779,000 | $0 |
| Cash from financing activities | $2.7M | $83,000 | −$221,000 | $8.6M | −$195,000 | $7.4M | $2.2M | $2.9M | $0 | $0 | $112.1M | $0 |
| Summary | ||||||||||||
| Net change in cash | −$182,000 | −$3.6M | −$3.3M | $5.8M | −$2.7M | $5.0M | −$753,000 | $276,000 | −$1.1M | −$1.8M | $4.6M | −$679,000 |
| Cash at end of period | $2.3M | $2.5M | $6.0M | $9.3M | $3.5M | $6.2M | $1.3M | $2.0M | $1.7M | $2.8M | $4.6M | $5.8M |
| Free cash flow | −$2.9M | −$3.6M | −$3.0M | −$2.8M | −$2.5M | −$2.5M | −$2.9M | −$2.7M | −$1.1M | −$1.8M | −$5.0M | −$691,000 |
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.
SLXN cash generation
In fiscal 2025 (ended December 31, 2025), Biomotion Sciences generated -$10.8 million of cash from operations and spent $0.0 million on capital expenditures, leaving free cash flow of -$10.8 million. Cash and equivalents rose by $4.8 million over the year.
Related: SLXN income statement, SLXN balance sheet. See the SLXN stock overview for the latest quote and news.
SLXN cash flow FAQ
What is Biomotion Sciences's free cash flow?
Biomotion Sciences's free cash flow was -$10.8 million in fiscal 2025: -$10.8 million of operating cash flow minus $0.0 million of capital expenditures It was -$8.4 million a year earlier..
How much cash does Biomotion Sciences generate from operations?
Biomotion Sciences generated -$10.8 million of cash from operating activities in fiscal 2025.
How much does Biomotion Sciences spend on capital expenditures?
Biomotion Sciences spent $0.0 million on capital expenditures in fiscal 2025, compared with $0.0 million the year before.