OMEROS CORPORATION (OMER) FY2026 YTD Q2 Statement of Cash Flows
2026-01-01 to 2026-06-30
Statement of Cash Flows
2026-01-01 to 2026-06-30
Swipe to see the full flow
Chart details
OMEROS CORPORATION cash flow reconciliation, Jan 1, 2026 through Jun 30, 2026
Cash flows for Jan 1, 2026 through Jun 30, 2026. Cash basis: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations. Beginning cash: Dec 31, 2025. Ending cash: Jun 30, 2026. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Dec 31, 2025
- 9,660,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations
- Operating activities
- negative 10,357,000 US dollars. Net cash used.
- Net income (loss)
- 69,292,000 US dollars
- Non-cash interest on OMIDRIA contract royalty asset
- negative 6,195,000 US dollars
- Remeasurement of OMIDRIA contract royalty asset
- negative 5,191,000 US dollars
- Non-cash interest remeasurement on OMIDRIA royalty obligation
- negative 853,000 US dollars
- Amortization of discount and issuance costs - Initial Term Loan
- 0 US dollars
- Amortization of discount and issuance costs - Convertible Debt
- 2,897,000 US dollars
- OMIDRIA contract royalty asset
- 16,694,000 US dollars
- Prepaid expenses and other
- 1,737,000 US dollars
- Receivables
- negative 10,384,000 US dollars
- Inventory
- negative 842,000 US dollars
- Accounts payable and accrued expense
- 1,243,000 US dollars
- Stock-based compensation expense
- 3,510,000 US dollars
- Loss on early extinguishment of Notes - Convertible Senior Notes 2026
- 0 US dollars
- Loss on early extinguishment of Notes - The 2029 Notes
- 1,896,000 US dollars
- Depreciation and amortization
- 432,000 US dollars
- Remeasurement on fair value of financial instruments
- negative 84,593,000 US dollars
- Investing activities
- 32,134,000 US dollars. Net cash provided.
- Proceeds from the sale and maturities of investments
- 43,650,000 US dollars
- Purchases of investments
- negative 11,471,000 US dollars
- Purchases of property and equipment
- negative 45,000 US dollars
- Financing activities
- negative 29,449,000 US dollars. Net cash used.
- Repayment of 2026 Notes
- negative 17,077,000 US dollars
- Principal payments on OMIDRIA royalty obligation
- negative 9,132,000 US dollars
- Repurchases of common stock
- negative 9,878,000 US dollars
- Net share settlement of equity awards
- negative 4,108,000 US dollars
- Payments on finance lease obligations
- negative 320,000 US dollars
- Proceeds from issuance of common stock from the ATM facility, net
- 0 US dollars
- Payment of debt issuance costs related to 2029 Notes
- 0 US dollars
- Exercise of stock options
- 11,066,000 US dollars
- Operating adjustment reconciliation
- 108,058,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 40,515,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 43,650,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- 0 US dollars
- Ending cash on Jun 30, 2026
- 1,988,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations
- Cash sources and uses
- 41,794,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- negative 7,672,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- −0.15×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
- Operating cash flow
- negative 10,357,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 45,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- negative 10,402,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net income or operating cash is negative. The full signed reconciliation is retained: losses remain deductions, and any negative operating-cash total enters the junction from the cash pool. No positive direct-income connection is implied.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: negative 10,357,000 US dollars minus 45,000 US dollars equals negative 10,402,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!