VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
XOMA
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
XOMAXOMA Royalty Corp.
$43.89$550M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksXOMACash Flow

XOMA Royalty Corp. (XOMA) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

XOMA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations6.63M2.87M-13.75M-18.16M-12.88M22.68M10.09M-285K-12.64M2.69M-33.69M-30.89M-78.28M-45.91M-40.77M-29.06M-52.54M7.43M-32.98M4.54M-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 Income31.51M31.71M-13.82M-40.83M-17.1M15.8M13.3M-1.98M-13.34M14.6M-53.53M-20.61M-38.3M-124.06M-71.06M-32.74M-68.76M550K-45.24M-12.33M-51.84M2.78M-78.94M-58.65M-33.25M-28.04M-29.41M-45.8M-47.2M-15.8M-29.1M
Depreciation & Amortization3.32M2.97M216K934K104K7K22K25K30K304K769K1.53M1.86M2.58M4.12M5.36M5.72M6.83M8.12M6.73M6.17M5.77M4.55M3.99M2.12M1.25M-1.87M1.2M1.6M2M2.1M
Stock-Based Compensation3.92M9.27M10.31M9.22M3.61M6.2M3.96M4.95M3.9M7.3M7.64M9.73M10.77M5.1M4.28M7.76M4.91M4.39M4.93M2.86M978K0000000000
Deferred Taxes153K103K-5.66M0000-187K-392K1.72M-9.92M-21.78M-46.83M62.94M11.31M2.38M362K2.51M-4.83M-7.88M-967K0000000000
Other Non-Cash Items-20M-29.82M-2.01M13.41M694K1.56M-7.38M1.01M141K-13.04M1.56M1.41M2.7M2.45M4.44M-1.9M3.13M-69K7.84M10.68M10.17M-38.19M1.66M9.93M5.05M5.95M145K-100K-100K0100K
Working Capital Changes-7.67M-11.37M-2.79M-898K-181K-886K187K-4.09M-2.98M-8.2M19.79M-1.17M-8.48M5.08M6.14M-9.92M2.09M-6.79M-3.79M4.48M2.22M-14.56M27.9M-2.8M-8.76M-1.58M8.68M1.6M8M1.8M4.5M
Change in Receivables1.6M-2.43M-835K-1M208K1.58M1.14M-1.56M-1.03M169K3.53M-761K472K7.39M4.06M0-4.55M9.46M-4.55M-52K00000000000
Change in Inventory00000001.56M00000-1.81M00-5.94M284K-3.46M572K0001.31M-7K-1.3M00000
Change in Payables-9.96M-10.6M1.6M01.84M765K-542K-242K-1.16M-6.55M-3.94M-1.62M-3.77M2.9M4.49M-2.14M-290K-2.84M2.98M2.81M-1.46M3.73M01.86M0000000
Cash from Investing64.13M50.89M-28.26M-711K-20.22M-26.5M-209K-19.3M-15.01M1.61M612K4.45M19.68M18.84M-42.02M-3.3M-339K10.57M3.19M-8.83M-8.44M-27.38M-2.64M-1.18M-11.63M-7.13M-1.01M15.4M600K26.3M-40.4M
Capital Expenditures-21.27M0-20K-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 Revenue58.72%-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%
Acquisitions59.14M3.85M-1.25M0000001.61M49K4.86M0000-11.25M0000-271K04M0000000
Investments-------------------------------
Other Investing19.27M47.13M-23.75M-694K-4.97M0-200K0-15M1.61M49K18K20M20.01M463K0-3.53M9.54M-3.53M-1.69M-4.33M271K0-2.8M-1.5M0506K00100K100K
Cash from Financing-27.05M-26.46M-11.13M120.59M-4.45M12.84M19.79M30.49M29.94M13.26M-6.94M13.8M35.56M83.39M79.78M43.98M66.27M-3.61M16.8M-1.21M48.91M68.57M-13.54M97.27M15.42M61.83M39.98M34.3M11.8M21.7M43.7M
Debt Issued (Net)-11.92M-10.6M-6.9M130M0-4.25M-5.31M8.55M7.49M-16.43M-7M13.83M-5.92M-3.13M2.29M28.84M0-52.94M9.22M-1.87M48.51M68.42M-18.62M9.42M7.76M11.87M5.67M6.2M-400K9.5M13M
Equity Issued (Net)-6.81M-7.33M-13K-148K040M24.6M22M22.33M30.18M57K171K41.44M84.34M76.5M15.14M66.27M49.32M7.58M654K401K151K5.08M87.84M7.65M48.13M34.31M28.1M12.2M12.2M30.7M
Dividends Paid-5.53M-5.47M-5.47M-5.47M-5.47M-3.5M0000000000000000000000000
Share Repurchases-15.76M-16.04M-13K-148K000000000000000000000000000
Other Financing-2.79M-3.07M1.26M-3.79M1.02M-19.42M506K-54K120K-490K0-201K35K2.18M993K00000000001.83M00000
Net Change in Cash8.07M27.29M-53.13M101.72M-37.55M9.01M29.68M10.91M2.31M17.73M-40.02M-12.68M-23.21M56.31M-3M11.04M13.39M14.4M-12.99M-5.5M7.2M-3M-61M48.55M-31.06M32.28M16.5M6.6M-25.3M36M-19.1M
Free Cash Flow6.63M2.87M-13.77M-18.18M-28.13M-3.82M8.88M-19.59M-27.65M2.68M-33.75M-31.32M-78.61M-47.08M-43.27M-32.37M-52.88M7.17M-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 Share0.380.16-1.18-1.58-2.46-0.310.77-2.23-3.300.34-5.61-5.32-13.63-10.83-13.39-20.49-56.8212.67-92.61-11.55-130.60-163.33-167.82-200.67-191.77-131.18-111.16-251.02-269.96-103.17-216.97
FCF Conversion (FCF/Net Income)0.21x0.09x0.99x0.44x0.75x1.44x0.76x0.14x0.95x0.18x0.63x1.50x2.04x0.37x0.57x0.89x0.76x13.52x0.73x-0.37x0.64x-15.90x0.57x0.81x1.05x0.80x0.76x0.94x0.80x0.76x0.77x
Interest Paid009.98M00311K692K081K000000005.51M0000000000000
Taxes Paid009.98M076K0001.64M00000015K16K5.8M0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Binary Milestone Revenue Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Decoupled From Cash Generation

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.

Inconsistent Free Cash Flow Generation

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.

Working Capital Volatility Impacts Liquidity

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.

Capital Allocation Strategy Remains Defensive

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.

XOMA — Frequently Asked Questions

Quick answers to the most common questions about buying XOMA stock.

How much cash does XOMA Royalty Corp. (XOMA) generate from operations?

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.

What is XOMA Royalty Corp.'s free cash flow?

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.

What is XOMA Royalty Corp.'s capital expenditure (CapEx)?

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.

How does XOMA Royalty Corp. distribute cash to shareholders?

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.