Free cash flow remains highly volatile, swinging from a 29.0% margin in 2024Q3 to a negative 4.3% in 2024Q1, while the company continues to utilize cash for share repurchases despite reporting net losses.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 |
|---|
| Cash from Operations | 6.06M | 4.75M | 2.73M | 318K | -5M | -4.98M | -1.91M | -5.62M | -1.64M | -1.62M | -2.34M | -5.47M | -5.8M | -1.4M | -250.95K | -957.28K |
| Operating CF Margin % | - | 11.79% | 7.76% | 1.02% | -16.71% | -20.32% | -9.31% | -52.18% | -29.04% | -59.24% | -235.38% | -1615.54% | -1108.64% | -89.75% | -88.97% | -693.58% |
| Operating CF Growth % | 3475.84% | 74.04% | 758.8% | 106.36% | -0.38% | -161.28% | 66.07% | -241.7% | -1.3% | 30.66% | 57.25% | 5.64% | -314.88% | -457.23% | 73.78% | - |
| Net Income | -3.72M | -3.08M | -4.25M | -5.87M | -10.43M | -14.21M | -7.16M | -7.78M | -5.02M | -5.61M | -9.58M | -7.21M | -9.75M | -2.88M | -893.04K | -1.74M |
| Depreciation & Amortization | 3.88M | 3.57M | 2.75M | 2.63M | 2.67M | 1.59M | 1.17M | 937K | 551.34K | 538.76K | 570.25K | 534.22K | 416.01K | 359.41K | 3.88K | 13.11K |
| Stock-Based Compensation | 4.18M | 5.02M | 4.4M | 3.7M | 4.57M | 7.62M | 4.14M | 1.22M | 825.52K | 1.79M | 1.15M | 1.08M | 2.76M | 1.24M | 12.1K | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | -1.22M | 8K | 0 | 0 | 1.92M | 5.49M | -177.73K | -799.79K | 19.5K | -24.1K | 0 |
| Other Non-Cash Items | 440K | -295K | 514K | 806K | 866K | 189K | 387K | 236K | 1.37M | 927.45K | 663.59K | 709.12K | 955.47K | 12.68K | 12.1K | 153.06K |
| Working Capital Changes | 1.27M | -466K | -685K | -940K | -2.67M | 1.06M | -454K | -223K | 1.45M | 580.63K | 443.69K | -406.66K | 615.21K | -148.48K | 638.1K | 620.95K |
| Change in Receivables | -232K | -1.02M | -940K | 529K | 356K | 73K | -2.11M | -2.96M | -66.57K | -64.37K | -21.9K | 238.94K | 139.3K | -603.04K | -4.62K | 1.55K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | -1.39M | 0 | 0 | 8.44K | -41.85K | -26.61K | -16.21K | -32.88K | 456.13K | 428.15K | 385.14K |
| Change in Payables | 1.26M | 233K | 475K | -190K | -1.04M | 1.31M | 1.22M | 879K | 11.63K | -160.21K | 151.86K | -566.27K | 384.88K | 53.26K | 172.94K | -58.99K |
| Cash from Investing | -4.13M | -4.2M | -7.21M | -2.16M | -5.73M | -1.62M | -1.3M | -363K | -425.78K | -424.97K | -42.64K | -277.13K | -486.16K | -11.54K | -2.93K | -102.63K |
| Capital Expenditures | -989K | -1.99M | -1.94M | -171K | -1.25M | -1.57M | -1.3M | -56K | -425.78K | -424.97K | -42.64K | -277.13K | -436.16K | -11.54K | -2.93K | -102.63K |
| CapEx % of Revenue | 2.4% | 4.94% | 5.51% | 0.55% | 4.18% | 6.41% | 6.34% | 0.52% | 7.52% | 15.51% | 4.29% | 81.78% | 83.35% | 0.74% | 1.04% | 74.36% |
| Acquisitions | -473K | 525K | -5.27M | 0 | -4.48M | -53K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -2.67M | -2.73M | 0 | -1.99M | 0 | 0 | 0 | -307K | -414.89K | -383.8K | -42.64K | -277.13K | -486.16K | -11.54K | -2.93K | 0 |
| Cash from Financing | -1.63M | -920K | 898K | 4.17M | -1.33M | 16.48M | 10.33M | 2.21M | 5.85M | 2.6M | 2.11M | 5.77M | 6.11M | 3.25M | 237.6K | 1.08M |
| Debt Issued (Net) | 4.88M | 5.66M | -7K | 6.86M | -57K | -81K | 1.24M | -47K | 210.79K | 838.7K | -24K | 2.47M | -213K | 538.5K | -14K | 1.08M |
| Equity Issued (Net) | -4.98M | -4.46M | 4.62M | -1.12M | -756K | 16.53M | 7.82M | 0 | 5.61M | 1.55M | 2.13M | 2.08M | 2.68M | 2.66M | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -594.64K | 0 | 0 | 0 | 0 |
| Share Repurchases | -5.05M | -4.58M | -2.02M | -1.12M | -756K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -573.02K | 0 | 0 |
| Other Financing | -1.53M | -2.12M | -3.71M | -1.56M | -517K | 22K | 1.26M | 2.26M | 30.75K | 210K | 0 | 1.81M | 3.64M | 47.75K | 251.6K | 0 |
| Net Change in Cash | 298K | -363K | -3.58M | 2.33M | -12.06M | 9.87M | 7.12M | -3.77M | 3.78M | 551.01K | -277.84K | 14.36K | -174.1K | 1.84M | -16.28K | 23.82K |
| Free Cash Flow | 6.01M | 4.7M | 790K | -1.84M | -6.25M | -6.55M | -3.2M | -5.98M | -2.07M | -2.05M | -2.38M | -5.75M | -6.24M | -1.41M | -253.88K | -1.06M |
| FCF Margin % | 14.62% | 11.66% | 2.24% | -5.87% | -20.89% | -26.74% | -15.65% | -55.55% | -36.56% | -74.75% | -239.67% | -1697.32% | -1191.99% | -90.49% | -90.01% | -767.93% |
| FCF Growth % | 97.96% | 494.81% | 142.98% | 70.58% | 4.63% | -104.46% | 46.42% | -188.94% | -1.07% | 14.07% | 58.57% | 7.79% | -342.42% | -455.35% | 76.05% | - |
| FCF per Share | 0.48 | 0.38 | 0.07 | -0.16 | -0.54 | -0.59 | -0.34 | -0.74 | -0.30 | -0.44 | -0.60 | -1.79 | -2.52 | -0.83 | -0.21 | -0.88 |
| FCF Conversion (FCF/Net Income) | -1.62x | -1.54x | -0.64x | -0.05x | 0.48x | 0.35x | 0.27x | 0.72x | 0.33x | 0.29x | 0.24x | 0.76x | 0.59x | 0.49x | 0.28x | 0.55x |
| Interest Paid | 0 | 0 | 0 | 0 | 4K | 8K | 0 | 6K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 8K | 7K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating margin volatility
As reported in recent financial statements, AudioEye exhibits a persistent disconnect between net losses and operating cash flow, with the OCF/NI ratio frequently reaching extreme negative levels, such as the -607.50 observed in 2025Q2, highlighting the significant impact of non-cash adjustments on reported figures.
The consistent gap between net income and operating cash flow suggests that the company's reported losses are heavily mitigated by non-cash items, primarily stock-based compensation and depreciation. Investors should monitor whether this reliance on non-cash adjustments masks a fundamental inability to generate organic cash from core operations.
Based on quarterly cash flow data, AudioEye's free cash flow trajectory remains highly erratic, swinging from a peak margin of 29.0% in 2024Q3 to a negative 4.3% in 2024Q1, which indicates that the company has yet to establish a predictable or sustainable cash generation model.
The volatility in FCF margins appears to be driven by lumpy working capital movements and inconsistent capital expenditure patterns. This lack of stability suggests that the company's cash flow profile is currently more sensitive to operational timing differences than to a steady, scalable business model.
According to historical filings, AudioEye maintains a relatively low capital intensity, with CapEx/Revenue ratios generally hovering between 4% and 7%, suggesting that the company's primary investment requirements are focused on software development and maintenance rather than heavy physical infrastructure or significant asset replacement cycles.
The moderate level of capital expenditure appears appropriate for a software-as-a-service provider, though the consistency of these outlays warrants further investigation into whether they are sufficient to maintain the company's proprietary remediation engine. Investors should consider whether these expenditures are truly maintenance-oriented or if they represent necessary growth investments to defend against automated competitors.
As indicated by the quarterly cash flow statements, working capital changes have frequently served as a primary driver of operating cash flow, with fluctuations ranging from a positive $1.2M in 2025Q4 to a negative $864K in 2025Q1, reflecting the inherent lumpiness of the company's billing and collection cycles.
The reliance on working capital shifts to bolster operating cash flow suggests that the company's underlying operational cash generation is not yet self-sustaining. This pattern may indicate that timing differences in enterprise contract renewals or partner fee settlements are disproportionately influencing the company's quarterly liquidity position.
Based on reported figures, AudioEye has utilized its cash resources to fund share repurchases, such as the $1.8M outflow in 2025Q3, even while the company continues to report GAAP net losses, which suggests a potentially aggressive approach to capital allocation that may prioritize share count management over liquidity.
The decision to engage in share repurchases while simultaneously operating at a loss warrants close scrutiny, as it may indicate a desire to offset the dilutive effects of stock-based compensation. Investors should monitor whether this capital deployment strategy is sustainable given the company's limited cash reserves and ongoing need for operational funding.
Quick answers to the most common questions about buying AEYE stock.
AudioEye, Inc. (AEYE) generated $4.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
AudioEye, Inc. (AEYE) generated $4.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
AudioEye, Inc. (AEYE) spent $2.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, AudioEye, Inc. (AEYE) spent $4.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.