Veea Inc. (VEEA) Cash Flow Statement
Where VEEA’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$15.2M
- Capital expenditures
- $247,337 111.4% of revenue
- Free cash flow
- −$15.5M −6,970.2% margin
- Returned to shareholders
- —
- Change in cash
- −$1.6M cash at year-end $133,860
Drawn to scale: where the cash came from and how it was used. Hover for values.
VEEA operating cash flow, capex and free cash flow
VEEA cash flow trends, 2021–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$2.1M2021 | −$15.2M2025 | — | |
| Capital expenditures | $42021 | $247,3372025 | +1,476.9%/yr | |
| Free cash flow | −$2.1M2021 | −$15.5M2025 | — | |
| Free cash flow margin | −76.4%2021 | −6,970.2%2025 | −6,893.8 pts | |
| Stock-based compensation | $478,8542021 | $1.6M2025 | +34.2%/yr | |
| Capex / revenue | 0.0%2021 | 111.4%2025 | +111.4 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
VEEA cash flow by activity
VEEA 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).
VEEA cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Operating activities | |||||
| Net income | −$6.7M | −$47.5M | −$15.6M | −$35.2M | −$35.1M |
| Depreciation & amortization | $749,844 | $701,818 | $1.6M | $3.4M | $5.1M |
| Stock-based compensation | $1.6M | $6.7M | $484,584 | $845,448 | $478,854 |
| Change in working capital | $3.1M | −$4.4M | −$417,236 | −$527,382 | $43,060 |
| Other non-cash items | −$14.0M | $19.0M | $1.3M | $9.5M | $27.3M |
| Cash from operating activities | −$15.2M | −$25.6M | −$12.7M | −$22.0M | −$2.1M |
| Investing activities | |||||
| Capital expenditures | −$247,337 | −$265,445 | −$155,054 | −$30,768 | −$4 |
| Investments (net) | — | −$265,445 | −$155,054 | — | — |
| Acquisitions & other investing | $0 | $265,445 | $155,054 | −$218,496 | −$319.2M |
| Cash from investing activities | −$247,337 | −$265,445 | −$155,054 | −$249,264 | −$319.2M |
| Financing activities | |||||
| Net borrowing (repayment) | $7.8M | $10.4M | −$731,611 | — | — |
| Shares issued | $5.3M | $11.1M | $17.3M | $0 | $0 |
| Other financing | $836,784 | $71,741 | $2.0M | $21.5M | $321.5M |
| Cash from financing activities | $13.9M | $21.6M | $18.6M | $21.5M | $321.5M |
| Summary | |||||
| Net change in cash | −$1.6M | −$4.3M | $5.8M | −$765,159 | $107,224 |
| Cash at end of period | $133,860 | $1.7M | $6.0M | $185,881 | $107,224 |
| Free cash flow | −$15.5M | −$25.9M | −$12.8M | −$22.1M | −$2.1M |
| Free cash flow margin | −6,970.2% | −18,242.4% | −141.2% | −9,844.2% | −76.4% |
| Capex / revenue | 111.4% | 187.2% | 1.7% | 13.7% | 0.0% |
| 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 | −$4.0M | −$4.7M | −$4.9M | $1.4M | −$7.4M | $4.3M | −$927,149 | −$33.3M | −$7.3M | −$6.5M | −$6.2M | $2.0M |
| Depreciation & amortization | $207,823 | $204,992 | $211,383 | $216,433 | $174,016 | $148,072 | $156,211 | $67,730 | $155,262 | $235,462 | $287,489 | $75,318 |
| Stock-based compensation | $905,471 | $294,935 | $587,380 | $319,210 | $572,913 | $75,000 | $6.3M | $59,460 | $272,104 | $62,670 | $79,823 | — |
| Change in working capital | −$331,960 | −$254,217 | $778,760 | −$442,086 | $1.6M | $1.8M | −$953,626 | −$4.7M | $505,467 | −$4.7M | $91,055 | −$2.4M |
| Other non-cash items | −$2.7M | −$763,686 | −$367,035 | −$5.9M | $1.7M | −$10.0M | −$10.3M | $18.7M | $2.0M | $212,017 | $269,257 | −$6.3M |
| Cash from operating activities | −$5.9M | −$5.2M | −$3.7M | −$4.4M | −$3.4M | −$3.7M | −$5.8M | −$19.2M | −$4.3M | −$10.7M | −$5.5M | −$6.7M |
| Investing activities | ||||||||||||
| Capital expenditures | −$225,409 | −$253,988 | −$22,388 | −$1,079 | −$1,076 | −$131,973 | −$57,748 | −$33,436 | −$3,477 | −$74,067 | −$55,813 | −$15,652 |
| Investments (net) | $0 | −$253,984 | — | −$65,406 | −$27,570 | −$131,973 | −$57,748 | −$74,385 | −$59,245 | −$74,067 | −$55,813 | — |
| Acquisitions & other investing | $128,909 | $238,452 | $0 | $1,079 | $1,076 | $131,973 | $57,748 | $125,124 | $3,477 | $74,067 | $55,813 | −$272.6M |
| Cash from investing activities | −$96,500 | −$269,520 | −$22,388 | −$65,406 | −$27,570 | −$131,973 | −$57,748 | $17,303 | −$59,245 | −$74,067 | −$55,813 | −$272.6M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | — | — | — | — | — | — | −$242,248 | — | — | — | — | $273.1M |
| Net borrowing (repayment) | $6.3M | $6.9M | $2.3M | $550,000 | $3.1M | $1.8M | $5.3M | $5.2M | — | — | — | — |
| Shares issued | $67,665 | $0 | $0 | $4.8M | $232,340 | $604,426 | $0 | $1.3M | $0 | $10.4M | $17.3M | $0 |
| Other financing | $0 | $0 | $460,004 | $8 | $0 | $11 | −$7,743 | $9.3M | −$440,362 | $54,725 | −$6.9M | $7.2M |
| Cash from financing activities | $6.4M | $6.9M | $2.8M | $5.4M | $3.4M | $2.4M | $5.0M | $15.8M | −$440,362 | $10.4M | $10.3M | $280.3M |
| Summary | ||||||||||||
| Net change in cash | −$707,507 | $523,322 | −$937,291 | $833,143 | −$9,333 | −$1.4M | −$1.1M | $2.6M | $185,263 | −$361,266 | $4.8M | $71,842 |
| Cash at end of period | $886,966 | $1.6M | $133,860 | $1.1M | $238,008 | $247,341 | $1.7M | $2.8M | $218,103 | $5.6M | $6.0M | $92,722 |
| Free cash flow | −$5.7M | −$5.4M | −$3.7M | −$4.4M | −$3.4M | −$3.8M | −$5.8M | −$19.3M | −$4.3M | −$10.8M | −$5.6M | −$6.7M |
| Free cash flow margin | −3,238.1% | −3,018.0% | — | −3,069.5% | −4,617.6% | −26,859.6% | −17,384.8% | −38,044.8% | −10,543.2% | −64,214.4% | −17,492.6% | −74.8% |
| Capex / revenue | 127.9% | 140.8% | — | 0.7% | 1.5% | 925.3% | 172.4% | 66.0% | 8.5% | 441.7% | 175.7% | 0.2% |
| Operating cash flow / net income | — | — | — | −3.24 | — | −0.86 | — | — | — | — | — | −3.43 |
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.
VEEA cash generation
In fiscal 2025 (ended December 31, 2025), Veea generated -$15.2 million of cash from operations and spent $0.2 million on capital expenditures, leaving free cash flow of -$15.5 million, −6,970.2% of revenue. Cash and equivalents fell by $1.6 million over the year.
Related: VEEA income statement, VEEA balance sheet. See the VEEA stock overview for the latest quote and news.
VEEA cash flow FAQ
What is Veea's free cash flow?
Veea's free cash flow was -$15.5 million in fiscal 2025: -$15.2 million of operating cash flow minus $0.2 million of capital expenditures It was -$25.9 million a year earlier..
How much cash does Veea generate from operations?
Veea generated -$15.2 million of cash from operating activities in fiscal 2025.
How much does Veea spend on capital expenditures?
Veea spent $0.2 million on capital expenditures in fiscal 2025, 111.4% of revenue, compared with $0.3 million the year before.