Trevi Therapeutics, Inc. (TRVI) Cash Flow Statement
Where TRVI’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$42.1M
- Capital expenditures
- $12,000
- Free cash flow
- −$42.1M
- Returned to shareholders
- —
- Change in cash
- −$15.2M cash at year-end $18.9M
Cash from operations
−$42.1M
Investments (net)
−$94.1M
Shares issued
+$108.2M
Other financing
+$12.9M
Change in cash
−$15.2M
Drawn to scale: where the cash came from and how it was used. Hover for values.
TRVI operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
TRVI cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$11.2M2016 | −$42.1M2025 | — | |
| Capital expenditures | $13,0002016 | $12,0002025 | −0.9%/yr | |
| Free cash flow | −$11.2M2016 | −$42.1M2025 | — | |
| Stock-based compensation | $1422016 | $5.2M2025 | +221.3%/yr | |
| Dividends paid | $02016 | $2.2M2019 | — | |
| Share buybacks (net) | $02016 | $02022 | — |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
TRVI cash flow by activity
OperatingInvestingFinancingChange in cash
TRVI 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).
TRVI cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$42.8M | −$47.9M | −$29.1M | −$29.2M | −$33.9M | −$32.8M | −$26.1M | −$20.5M | −$12.9M | −$11.1M |
| Depreciation & amortization | $144,000 | $147,000 | $123,000 | $43,000 | $50,000 | $47,000 | $39,000 | $23,000 | $4,000 | $4,000 |
| Stock-based compensation | $5.2M | $3.6M | $2.2M | $2.3M | $2.5M | $2.4M | $1.1M | $496,000 | $205,000 | $142 |
| Change in working capital | −$3.5M | $6.8M | −$3.8M | −$1.2M | $1.5M | $1.1M | $1.6M | −$568,000 | $722,000 | −$1.5M |
| Other non-cash items | −$1.2M | −$907,000 | −$1.2M | −$162,000 | $892,000 | $236,000 | $215,000 | $2.3M | $4.0M | $1.4M |
| Cash from operating activities | −$42.1M | −$38.3M | −$31.7M | −$28.2M | −$28.9M | −$29.0M | −$23.1M | −$18.3M | −$8.0M | −$11.2M |
| Investing activities | ||||||||||
| Capital expenditures | −$12,000 | −$35,000 | −$137,000 | −$159,000 | −$159,000 | −$32,000 | −$9,000 | −$158,000 | −$13,000 | −$13,000 |
| Investments (net) | −$94.1M | −$21.5M | −$1.7M | −$126.2M | −$107.2M | −$32,000 | −$9,000 | −$158,000 | −$13,000 | $0 |
| Acquisitions & other investing | $0 | $35,000 | $61.3M | $19.0M | $0 | $32,000 | $9,000 | $158,000 | $13,000 | $0 |
| Cash from investing activities | −$94.1M | −$21.5M | $59.4M | −$107.4M | −$107.4M | −$32,000 | −$9,000 | −$158,000 | −$13,000 | −$13,000 |
| Financing activities | ||||||||||
| Dividends paid | — | — | — | — | — | — | −$2.2M | $0 | $0 | $0 |
| Share repurchases & issuance (net) | — | — | — | $117.2M | — | −$331,000 | −$1.2M | −$1.5M | $30.0M | $0 |
| Net borrowing (repayment) | −$11,000 | −$126,000 | −$9.5M | −$5.9M | −$5.8M | $14.0M | $14.0M | −$4.8M | −$8.2M | $8.6M |
| Shares issued | $108.2M | $61.1M | $4.1M | $105.4M | $21.2M | $3.1M | $75.1M | $10.5M | $0 | $0 |
| Other financing | $12.9M | $464,000 | −$2.5M | −$105.4M | $5.4M | −$84,000 | −$12.4M | −$4.1M | −$7,000 | $0 |
| Cash from financing activities | $121.0M | $61.5M | −$7.9M | $111.3M | $20.8M | $16.7M | $73.2M | $3,629 | $21.7M | $8.6M |
| Summary | ||||||||||
| Net change in cash | −$15.2M | $1.7M | $19.8M | −$24.2M | −$8.2M | −$12.3M | $50.1M | −$14.8M | $13.7M | −$2.6M |
| Cash at end of period | $18.9M | $34.1M | $32.4M | $12.6M | $36.8M | $45.0M | $57.3M | $7.2M | $22.0M | $8.3M |
| Free cash flow | −$42.1M | −$38.3M | −$31.8M | −$28.3M | −$28.9M | −$29.0M | −$23.1M | −$18.4M | −$8.0M | −$11.2M |
| 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 | −$17.8M | −$13.2M | −$8.3M | −$11.8M | −$12.3M | −$10.3M | −$11.4M | −$13.2M | −$12.4M | −$10.9M | −$7.8M | −$7.7M |
| Depreciation & amortization | $34,000 | $34,000 | $31,000 | $38,000 | $38,000 | $37,000 | $38,000 | $36,000 | $38,000 | $35,000 | $35,000 | $35,000 |
| Stock-based compensation | $3.3M | $2.2M | $1.4M | $1.2M | $1.4M | $1.2M | $917,000 | $821,000 | $1.1M | $723,000 | $534,000 | $530,000 |
| Change in working capital | −$2.5M | −$5.4M | −$274,000 | −$169,000 | $1.1M | −$4.1M | $1.0M | $3.2M | $2.7M | −$62,000 | $736,000 | $207,000 |
| Other non-cash items | −$415,000 | −$326,000 | −$422,000 | −$190,000 | −$273,000 | −$283,000 | −$99,000 | −$324,000 | −$223,000 | −$261,000 | $157,000 | −$353,000 |
| Cash from operating activities | −$17.4M | −$16.7M | −$7.6M | −$10.9M | −$10.1M | −$13.5M | −$9.6M | −$9.6M | −$8.7M | −$10.5M | −$6.4M | −$7.3M |
| Investing activities | ||||||||||||
| Capital expenditures | −$124,000 | −$102,000 | −$13.5M | −$12,000 | $0 | −$13.5M | −$7,000 | $0 | −$28,000 | $0 | −$22,000 | −$18,000 |
| Investments (net) | −$111.9M | $17.1M | −$30.6M | −$50.9M | −$2.6M | −$10.0M | −$23.9M | $7.7M | $2.8M | −$8.1M | $12.8M | $18.0M |
| Acquisitions & other investing | $0 | $0 | $13.5M | $12,000 | $0 | $13.5M | $7,000 | $0 | $28,000 | $0 | $22,000 | $18,000 |
| Cash from investing activities | −$112.0M | $17.0M | −$30.6M | −$50.9M | −$2.6M | −$10.0M | −$23.9M | $7.7M | $2.8M | −$8.1M | $12.8M | $18.0M |
| Financing activities | ||||||||||||
| Net borrowing (repayment) | $0 | $0 | $0 | $0 | $0 | −$11,000 | −$31,000 | −$32,000 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $51.4M | $4.8M | $0 | $0 | $0 | $1.7M |
| Other financing | $164.4M | $222,000 | $284,000 | $1.6M | $110.4M | $8.7M | $49,000 | $163,000 | $5.1M | −$28,000 | −$54,000 | −$200,000 |
| Cash from financing activities | $164.4M | $222,000 | $284,000 | $1.6M | $110.4M | $8.7M | $51.5M | $5.0M | $5.1M | −$28,000 | −$54,000 | $1.5M |
| Summary | ||||||||||||
| Net change in cash | $34.9M | $498,000 | −$38.0M | −$60.2M | $97.7M | −$14.7M | $18.0M | $3.1M | −$848,000 | −$18.6M | $6.4M | $12.2M |
| Cash at end of period | $54.3M | $19.4M | $18.9M | $56.9M | $117.1M | $19.4M | $34.1M | $16.1M | $13.0M | $13.8M | $32.4M | $26.0M |
| Free cash flow | −$17.6M | −$16.8M | $5.8M | −$10.9M | −$10.1M | −$13.5M | −$9.6M | −$9.6M | −$8.7M | −$10.5M | −$6.4M | −$7.3M |
| Free cash flow margin | — | — | — | — | — | — | −6,545.9% | — | — | — | −3,625.6% | — |
| Capex / revenue | — | — | — | — | — | — | 4.8% | — | — | — | 12.5% | — |
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.
TRVI cash generation
In fiscal 2025 (ended December 31, 2025), Trevi Therapeutics generated -$42.1 million of cash from operations and spent $0.0 million on capital expenditures, leaving free cash flow of -$42.1 million. Cash and equivalents fell by $15.2 million over the year.
Related: TRVI income statement, TRVI balance sheet. See the TRVI stock overview for the latest quote and news.
TRVI cash flow FAQ
What is Trevi Therapeutics's free cash flow?
Trevi Therapeutics's free cash flow was -$42.1 million in fiscal 2025: -$42.1 million of operating cash flow minus $0.0 million of capital expenditures It was -$38.3 million a year earlier..
How much cash does Trevi Therapeutics generate from operations?
Trevi Therapeutics generated -$42.1 million of cash from operating activities in fiscal 2025.
How much does Trevi Therapeutics spend on capital expenditures?
Trevi Therapeutics spent $0.0 million on capital expenditures in fiscal 2025, compared with $0.0 million the year before.