Vor Biopharma Inc.
NASDAQ:VOR · NASDAQ Global Select
+$0.27 today
Vol 0.74M · Avg 1.04M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$696.0M -495.3% | -$116.9M +0.8% | -$117.9M -28.0% | -$92.1M -33.7% | -$68.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $2.9M -18.2% | $3.5M +1.0% | $3.5M +38.3% | $2.5M +76.1% | $1.4M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $18.9M +92.1% | $9.8M -26.3% | $13.4M +24.9% | $10.7M +147.9% | $4.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $10.2M +204060.0% | $5.0K -99.2% | $650.0K +105.1% | -$12.7M -38.2% | -$9.2M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 | $0 | $0 | $0 | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 -100.0% | $2.2M -21.4% | $2.9M | $0 -100.0% | $405.0K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $10.2M +556.5% | -$2.2M -1.6% | -$2.2M +82.7% | -$12.7M -32.4% | -$9.6M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $521.3M +13355.4% | $3.9M +5682.1% | $67.0K -99.0% | $6.4M +101.3% | $3.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$142.7M -43.2% | -$99.7M +0.6% | -$100.3M -17.8% | -$85.1M -23.1% | -$69.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$941.0K -310.9% | -$229.0K +78.6% | -$1.1M +87.4% | -$8.5M -117.3% | -$3.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$53.7M -441.3% | -$9.9M +86.8% | -$74.9M +39.2% | -$123.2M -40.4% | -$87.8M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $5.0M -95.3% | $107.0M -27.2% | $147.0M +291.4% | $37.6M | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $799.0K | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$48.8M -150.4% | $96.9M +36.4% | $71.0M +175.5% | -$94.1M -2.7% | -$91.7M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 | $0 | $0 | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $505.1M +804.8% | $55.8M +1119.4% | $4.6M -96.1% | $116.0M -38.7% | $189.2M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$1.3M +45.5% | -$2.4M -48.4% | -$1.6M -240.8% | $1.2M +170.1% | -$1.7M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $503.8M +843.6% | $53.4M +1717.3% | $2.9M -97.5% | $117.1M -49.7% | $232.9M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $312.3M +517.3% | $50.6M +292.0% | -$26.3M +57.6% | -$62.1M -186.1% | $72.1M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$143.7M -43.8% | -$99.9M +1.5% | -$101.4M -8.3% | -$93.6M -28.2% | -$73.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Forte Biosciences, Inc.
NASDAQ:FBRX
$243.83M
Fate Therapeutics, Inc.
NASDAQ:FATE
$240.11M
Nkarta, Inc.
NASDAQ:NKTX
$204.62M
Alector, Inc.
NASDAQ:ALEC
$169.87M
Spero Therapeutics, Inc.
NASDAQ:SPRO
$165.02M
PepGen Inc.
NASDAQ:PEPG
$101.68M
Anixa Biosciences, Inc.
NASDAQ:ANIX
$84.04M
Seres Therapeutics, Inc.
NASDAQ:MCRB
$55.20M
Actuate Therapeutics Inc
ACTU
$48.33M
Applied Therapeutics, Inc.
APLT
$14.86M
SEC Filings
Recent regulatory filings
No filings found.
Does VOR generate free cash flow?
Vor Biopharma Inc. (VOR) generated -$143,654,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does VOR produce?
Operating cash flow was -$142,713,000.00, before capital expenditures of $941,000.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.