Palladyne AI (PDYN) Cash Flow: Operating & Free Cash Flow

Palladyne AI Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for Palladyne AI Corp. (PDYN) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Operating Activities
Net Income	10.04	-72.62	-115.59	-157.13	-81.51	-20.93
Depreciation & Amortization	1.09	0.83	4.38	3.59	0.53	0.46
Deferred Income Tax	-2.54	0.00	0.00	0.00	0.00	0.00
Stock Based Compensation	4.45	2.81	12.04	35.65	43.12	2.29
Change in Working Capital	-1.55	-0.79	-5.33	-2.80	-4.78	1.30
Change in Accounts Receivable	0.14	0.99	3.44	-2.23	0.26	0.51
Change in Inventory	0.06	0.99	-8.76	-2.09	-0.30	0.44
Change in Accounts Payable	-0.71	-0.82	-2.33	1.54	0.24	-0.32
Change in Other Working Capital	-1.03	1.21	2.32	-0.02	-4.39	0.80
Other Operating Activities	-39.13	47.15	27.88	55.30	-4.39	2.29
Net Cash from Operating Activities	-27.64	-22.63	-76.62	-65.39	-42.10	-16.88
Investing Activities
Capital Expenditures	-0.71	-0.27	-0.78	-1.50	-4.69	-0.95
Acquisitions	-5.30	0.00	0.00	-29.69	-0.20	0.00
Purchases of Investments	-75.56	-8.86	-64.54	-177.86	0.00	0.00
Sales/Maturities of Investments	57.00	16.00	130.00	100.00	0.00	0.00
Net Cash from Investing Activities	-24.58	6.88	64.68	-109.05	-4.69	-0.95
Financing Activities
Debt Repayment	-3.72	0.00	0.00	-0.10	-0.09	2.31
Common Stock Issued	36.37	20.03	0.00	0.00	220.00	39.99
Common Stock Repurchased	0.00	-0.11	-0.08	-8.11	-0.28	0.00
Other Financing Activities	-0.05	-0.68	0.00	0.68	8.59	0.00
Net Cash from Financing Activities	39.25	23.80	-0.08	-7.52	230.24	42.30
Summary
Effect of Forex Changes on Cash	0.00	0.00	0.00	0.00	0.00	9.20
Net Change in Cash	-12.97	8.05	-12.02	-181.96	183.45	24.47
Cash at Beginning of Period	31.19	23.14	35.16	217.11	33.66	0.00
Cash at End of Period	18.22	31.19	23.14	35.16	217.11	33.66
Free Cash Flow	-28.35	-22.89	-77.40	-66.89	-46.79	-17.83
Supplemental Disclosures
Interest Paid	-	-	-	0.01	0.01	0.00
Income Taxes Paid	-	0.01	0.01	-	0.00	0.00

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About Palladyne AI Cash Flow

What is Palladyne AI's free cash flow?

Palladyne AI had negative free cash flow of $28.35M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of −$27.64M minus $713.00K of capital expenditures.

How much does Palladyne AI spend on capital expenditures?

Palladyne AI spent $713.00K on capital expenditures in fiscal 2025, compared with $265.00K a year earlier.

Does Palladyne AI pay dividends or buy back shares?

Palladyne AI's cash flow statement for fiscal 2025 shows no dividend payments or share repurchases.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition