Cash generation is frequently decoupled from net income, highlighted by a 2025Q4 period where the company reported $6.1M in net income despite a $5.5M operating cash outflow.
| 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 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 6.63M | 2.87M | -13.75M | -18.16M | -12.88M | 22.68M | 10.09M | -285K | -12.64M | 2.69M | -33.69M | -30.89M | -78.28M | -45.91M | -40.77M | -29.06M | -52.54M | 7.43M | -32.98M | 4.54M | -33.27M | -44.19M | -44.83M | -47.54M | -34.84M | -22.42M | -22.46M | -43.1M | -37.7M | -12M | -22.4M |
| Operating CF Margin % | - | 5.51% | -48.26% | -381.63% | -213.69% | 59.43% | 34.34% | -1.55% | -238.61% | 5.1% | -605.48% | -55.71% | -414.94% | -129.52% | -120.67% | -49.94% | -156.17% | 7.55% | -48.5% | 5.39% | -112.79% | -236.7% | -1223.11% | -194.73% | -116.33% | -129.76% | -337.3% | -1795.83% | -598.41% | -65.22% | -622.22% |
| Operating CF Growth % | 316.27% | 120.88% | 24.29% | -40.99% | -156.79% | 124.71% | 3641.05% | 97.75% | -570.74% | 107.97% | -9.05% | 60.54% | -70.49% | -12.63% | -40.27% | 44.68% | -806.62% | 122.55% | -825.84% | 113.65% | 24.71% | 1.42% | 5.7% | -36.44% | -55.39% | 0.17% | 47.89% | -14.32% | -214.17% | 46.43% | 22.49% |
| Net Income | 31.51M | 31.71M | -13.82M | -40.83M | -17.1M | 15.8M | 13.3M | -1.98M | -13.34M | 14.6M | -53.53M | -20.61M | -38.3M | -124.06M | -71.06M | -32.74M | -68.76M | 550K | -45.24M | -12.33M | -51.84M | 2.78M | -78.94M | -58.65M | -33.25M | -28.04M | -29.41M | -45.8M | -47.2M | -15.8M | -29.1M |
| Depreciation & Amortization | 3.32M | 2.97M | 216K | 934K | 104K | 7K | 22K | 25K | 30K | 304K | 769K | 1.53M | 1.86M | 2.58M | 4.12M | 5.36M | 5.72M | 6.83M | 8.12M | 6.73M | 6.17M | 5.77M | 4.55M | 3.99M | 2.12M | 1.25M | -1.87M | 1.2M | 1.6M | 2M | 2.1M |
| Stock-Based Compensation | 3.92M | 9.27M | 10.31M | 9.22M | 3.61M | 6.2M | 3.96M | 4.95M | 3.9M | 7.3M | 7.64M | 9.73M | 10.77M | 5.1M | 4.28M | 7.76M | 4.91M | 4.39M | 4.93M | 2.86M | 978K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 153K | 103K | -5.66M | 0 | 0 | 0 | 0 | -187K | -392K | 1.72M | -9.92M | -21.78M | -46.83M | 62.94M | 11.31M | 2.38M | 362K | 2.51M | -4.83M | -7.88M | -967K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -20M | -29.82M | -2.01M | 13.41M | 694K | 1.56M | -7.38M | 1.01M | 141K | -13.04M | 1.56M | 1.41M | 2.7M | 2.45M | 4.44M | -1.9M | 3.13M | -69K | 7.84M | 10.68M | 10.17M | -38.19M | 1.66M | 9.93M | 5.05M | 5.95M | 145K | -100K | -100K | 0 | 100K |
| Working Capital Changes | -7.67M | -11.37M | -2.79M | -898K | -181K | -886K | 187K | -4.09M | -2.98M | -8.2M | 19.79M | -1.17M | -8.48M | 5.08M | 6.14M | -9.92M | 2.09M | -6.79M | -3.79M | 4.48M | 2.22M | -14.56M | 27.9M | -2.8M | -8.76M | -1.58M | 8.68M | 1.6M | 8M | 1.8M | 4.5M |
| Change in Receivables | 1.6M | -2.43M | -835K | -1M | 208K | 1.58M | 1.14M | -1.56M | -1.03M | 169K | 3.53M | -761K | 472K | 7.39M | 4.06M | 0 | -4.55M | 9.46M | -4.55M | -52K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.56M | 0 | 0 | 0 | 0 | 0 | -1.81M | 0 | 0 | -5.94M | 284K | -3.46M | 572K | 0 | 0 | 0 | 1.31M | -7K | -1.3M | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -9.96M | -10.6M | 1.6M | 0 | 1.84M | 765K | -542K | -242K | -1.16M | -6.55M | -3.94M | -1.62M | -3.77M | 2.9M | 4.49M | -2.14M | -290K | -2.84M | 2.98M | 2.81M | -1.46M | 3.73M | 0 | 1.86M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 64.13M | 50.89M | -28.26M | -711K | -20.22M | -26.5M | -209K | -19.3M | -15.01M | 1.61M | 612K | 4.45M | 19.68M | 18.84M | -42.02M | -3.3M | -339K | 10.57M | 3.19M | -8.83M | -8.44M | -27.38M | -2.64M | -1.18M | -11.63M | -7.13M | -1.01M | 15.4M | 600K | 26.3M | -40.4M |
| Capital Expenditures | -21.27M | 0 | -20K | -17K | -15.25M | -26.5M | -9K | -19.3M | -15.01M | -8K | -59K | -430K | -325K | -1.17M | -2.51M | -3.3M | -339K | -270K | -8.06M | -9.47M | -8.51M | -4.84M | -2.64M | -2.68M | -10.13M | -7.38M | -1.52M | -1M | -900K | -1.6M | -1.1M |
| CapEx % of Revenue | 58.72% | - | 0.07% | 0.36% | 252.98% | 69.44% | 0.03% | 105.06% | 283.19% | 0.02% | 1.06% | 0.78% | 1.72% | 3.3% | 7.43% | 5.68% | 1.01% | 0.27% | 11.86% | 11.24% | 28.84% | 25.95% | 72.11% | 10.97% | 33.83% | 42.72% | 22.81% | 41.67% | 14.29% | 8.7% | 30.56% |
| Acquisitions | 59.14M | 3.85M | -1.25M | 0 | 0 | 0 | 0 | 0 | 0 | 1.61M | 49K | 4.86M | 0 | 0 | 0 | 0 | -11.25M | 0 | 0 | 0 | 0 | -271K | 0 | 4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 19.27M | 47.13M | -23.75M | -694K | -4.97M | 0 | -200K | 0 | -15M | 1.61M | 49K | 18K | 20M | 20.01M | 463K | 0 | -3.53M | 9.54M | -3.53M | -1.69M | -4.33M | 271K | 0 | -2.8M | -1.5M | 0 | 506K | 0 | 0 | 100K | 100K |
| Cash from Financing | -27.05M | -26.46M | -11.13M | 120.59M | -4.45M | 12.84M | 19.79M | 30.49M | 29.94M | 13.26M | -6.94M | 13.8M | 35.56M | 83.39M | 79.78M | 43.98M | 66.27M | -3.61M | 16.8M | -1.21M | 48.91M | 68.57M | -13.54M | 97.27M | 15.42M | 61.83M | 39.98M | 34.3M | 11.8M | 21.7M | 43.7M |
| Debt Issued (Net) | -11.92M | -10.6M | -6.9M | 130M | 0 | -4.25M | -5.31M | 8.55M | 7.49M | -16.43M | -7M | 13.83M | -5.92M | -3.13M | 2.29M | 28.84M | 0 | -52.94M | 9.22M | -1.87M | 48.51M | 68.42M | -18.62M | 9.42M | 7.76M | 11.87M | 5.67M | 6.2M | -400K | 9.5M | 13M |
| Equity Issued (Net) | -6.81M | -7.33M | -13K | -148K | 0 | 40M | 24.6M | 22M | 22.33M | 30.18M | 57K | 171K | 41.44M | 84.34M | 76.5M | 15.14M | 66.27M | 49.32M | 7.58M | 654K | 401K | 151K | 5.08M | 87.84M | 7.65M | 48.13M | 34.31M | 28.1M | 12.2M | 12.2M | 30.7M |
| Dividends Paid | -5.53M | -5.47M | -5.47M | -5.47M | -5.47M | -3.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -15.76M | -16.04M | -13K | -148K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -2.79M | -3.07M | 1.26M | -3.79M | 1.02M | -19.42M | 506K | -54K | 120K | -490K | 0 | -201K | 35K | 2.18M | 993K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.83M | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 8.07M | 27.29M | -53.13M | 101.72M | -37.55M | 9.01M | 29.68M | 10.91M | 2.31M | 17.73M | -40.02M | -12.68M | -23.21M | 56.31M | -3M | 11.04M | 13.39M | 14.4M | -12.99M | -5.5M | 7.2M | -3M | -61M | 48.55M | -31.06M | 32.28M | 16.5M | 6.6M | -25.3M | 36M | -19.1M |
| Free Cash Flow | 6.63M | 2.87M | -13.77M | -18.18M | -28.13M | -3.82M | 8.88M | -19.59M | -27.65M | 2.68M | -33.75M | -31.32M | -78.61M | -47.08M | -43.27M | -32.37M | -52.88M | 7.17M | -41.03M | -4.93M | -41.78M | -49.03M | -47.47M | -50.22M | -44.97M | -29.8M | -23.98M | -44.1M | -38.6M | -13.6M | -23.5M |
| FCF Margin % | 18.31% | 5.51% | -48.33% | -381.99% | -466.67% | -10.02% | 30.23% | -106.61% | -521.8% | 5.08% | -606.54% | -56.49% | -416.66% | -132.81% | -128.1% | -55.62% | -157.18% | 7.28% | -60.36% | -5.85% | -141.62% | -262.65% | -1295.23% | -205.7% | -150.17% | -172.48% | -360.11% | -1837.5% | -612.7% | -73.91% | -652.78% |
| FCF Growth % | 199.24% | 120.85% | 24.25% | 35.38% | -635.9% | -143.03% | 145.36% | 29.17% | -1132.49% | 107.94% | -7.75% | 60.15% | -66.95% | -8.8% | -33.7% | 38.79% | -837.98% | 117.46% | -733.03% | 88.21% | 14.8% | -3.29% | 5.47% | -11.65% | -50.9% | -24.28% | 45.62% | -14.25% | -183.82% | 42.13% | 23.45% |
| FCF per Share | 0.38 | 0.16 | -1.18 | -1.58 | -2.46 | -0.31 | 0.77 | -2.23 | -3.30 | 0.34 | -5.61 | -5.32 | -13.63 | -10.83 | -13.39 | -20.49 | -56.82 | 12.67 | -92.61 | -11.55 | -130.60 | -163.33 | -167.82 | -200.67 | -191.77 | -131.18 | -111.16 | -251.02 | -269.96 | -103.17 | -216.97 |
| FCF Conversion (FCF/Net Income) | 0.21x | 0.09x | 0.99x | 0.44x | 0.75x | 1.44x | 0.76x | 0.14x | 0.95x | 0.18x | 0.63x | 1.50x | 2.04x | 0.37x | 0.57x | 0.89x | 0.76x | 13.52x | 0.73x | -0.37x | 0.64x | -15.90x | 0.57x | 0.81x | 1.05x | 0.80x | 0.76x | 0.94x | 0.80x | 0.76x | 0.77x |
| Interest Paid | 0 | 0 | 9.98M | 0 | 0 | 311K | 692K | 0 | 81K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 9.98M | 0 | 76K | 0 | 0 | 0 | 1.64M | 0 | 0 | 0 | 0 | 0 | 0 | 15K | 16K | 5.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Binary Milestone Revenue Volatility
As reported in recent financial statements, XOMA exhibits a volatile relationship between net income and operating cash flow, highlighted by a 2025Q4 period where the company reported $6.1M in net income while simultaneously suffering a $5.5M outflow from operations, indicating significant non-cash accounting distortions.
The frequent divergence between net income and operating cash flow suggests that GAAP earnings are heavily influenced by non-cash fair value adjustments rather than actual cash receipts. Investors should monitor this disconnect, as it implies that reported profitability may not be a reliable proxy for the company's ability to fund its ongoing operations.
Based on quarterly data, XOMA's free cash flow trajectory remains highly erratic, with the company swinging from a $6.4M inflow in 2025Q2 to a $5.5M outflow in 2025Q4, reflecting the unpredictable timing of milestone payments and the lumpy nature of royalty-based cash inflows.
The lack of a consistent positive FCF trend suggests that the business model is currently in a capital-intensive phase where cash generation is insufficient to cover both operating overhead and portfolio expansion. This volatility warrants further investigation into whether the company can achieve sustainable cash self-sufficiency without further dilutive financing.
According to historical cash flow filings, XOMA experiences significant working capital swings, including a $7.5M outflow in 2025Q4, which suggests that the timing of milestone collections and associated payables creates substantial short-term liquidity friction that complicates the company's ability to maintain a steady cash balance.
These fluctuations appear to be driven by the timing of milestone receipts from pharmaceutical partners, which are inherently binary and difficult to forecast. The resulting instability in working capital may force management to maintain higher cash buffers than would otherwise be necessary for a more stable royalty aggregator.
As indicated by recent SEC filings, XOMA continues to prioritize dividend payments and selective asset acquisitions, with $1.4M in quarterly dividends paid consistently, even during periods of negative operating cash flow, which may indicate a commitment to shareholder returns that competes with internal capital reinvestment needs.
The company's decision to maintain dividend payments while operating cash flow is negative suggests a management focus on signaling stability to investors. However, this strategy may limit the capital available for opportunistic asset acquisitions, potentially slowing the long-term growth of the royalty portfolio.
Quick answers to the most common questions about buying XOMA stock.
XOMA Royalty Corp. (XOMA) generated $2.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
XOMA Royalty Corp. (XOMA) generated $2.9M 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.
XOMA Royalty Corp. (XOMA) spent $0.0M 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, XOMA Royalty Corp. (XOMA) returned $5.5M to shareholders via cash dividends and spent $16.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.