Cash conversion remains weak, with operating cash flow of $20.1M in 2026Q2 trailing net income of $29.4M (OCF/NI 0.68), while cumulative SBC of $1.2B over ten quarters exceeded cumulative net income of $700M.
Axon Enterprise, Inc. (AXON) cash flow statement — 26-year operating, investing & financing cash flows
| 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 |
|---|
| Cash from Operations | 265.81M | 211.34M | 408.31M | 189.26M | 235.36M | 124.49M | 38.48M | 65.67M | 63.88M | 18.49M | 17.93M | 46.45M | 35.43M | 32.43M | 26.52M | 17.32M | 731.52K | 10.15M | 8.12M | 13.92M | 7.48M | 1.07M | 30.3M | 4.37M | -834.51K | -554.89K | 8.47K |
| Operating CF Margin % | - | 7.6% | 19.61% | 12.13% | 19.78% | 14.42% | 5.65% | 12.37% | 15.21% | 5.38% | 6.68% | 23.47% | 21.54% | 23.53% | 23.11% | 19.24% | 0.84% | 9.74% | 8.74% | 13.82% | 11.05% | 2.24% | 44.8% | 17.86% | -8.48% | -8.1% | 0.25% |
| Operating CF Growth % | -147.74% | -48.24% | 115.74% | -19.59% | 89.05% | 223.52% | -41.41% | 2.81% | 245.46% | 3.15% | -61.41% | 31.08% | 9.27% | 22.28% | 53.06% | 2268.32% | -92.79% | 25.02% | -41.69% | 86.09% | 600.74% | -96.48% | 594.01% | 623.25% | -50.39% | -6654.29% | - |
| Net Income | 199.55M | 124.66M | 377.03M | 174.23M | 147.14M | -60.02M | -1.72M | 882K | 29.2M | 5.21M | 17.3M | 19.93M | 19.92M | 19.79M | 14.74M | -7.04M | -4.38M | 276.37K | 3.64M | 15.03M | -4.09M | 1.06M | 19.12M | 4.45M | 208.9K | 515.03K | -473.25K |
| Depreciation & Amortization | 109.38M | 83.16M | 48.42M | 32.64M | 24.38M | 18.69M | 12.47M | 11.36M | 10.62M | 8.04M | 3.66M | 3.29M | 4.32M | 5.13M | 6.52M | 8.09M | 7.29M | 3.63M | 2.64M | 2.52M | 2.1M | 1.71M | 551.79K | 393.57K | 255.5K | 196.5K | 124.8K |
| Stock-Based Compensation | 633.45M | 634.23M | 382.6M | 131.36M | 106.18M | 303.33M | 133.57M | 78.5M | 21.88M | 15.61M | 9.37M | 7.26M | 5.58M | 4.34M | 3.42M | 3.1M | 3.68M | 4.99M | 171.1K | 49.95K | 1.14B | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -1.16M | -82.68M | -85.1M | -68.23M | 25.57M | -82.01M | -15.86M | -7M | -2.45M | 2.64M | -6.02M | -6.1M | -4.18M | -5.96M | 2.6M | -2.49M | -1.09M | -1.19M | 2.06M | 6.93M | -1.17M | -521.55K | 727.89K | -1.01M | -41.33K | 0 | 0 |
| Other Non-Cash Items | -642.61M | -66.29M | -241.97M | 37.63M | -86.95M | -12.22M | 10.79M | 6.54M | 2.45M | 1.75M | 1.85M | 1.86M | 3.88M | 503K | -977.83K | 12.8M | 2.26M | 1.36M | 3.7M | 2.6M | -1.14B | 2.64M | 12.55M | 4.47M | 266.9K | 151.75K | 0 |
| Working Capital Changes | -32.54M | -481.74M | -72.69M | -118.36M | 19.05M | -43.28M | -100.78M | -24.6M | 2.17M | -14.76M | -8.22M | 20.2M | 5.92M | 8.62M | 212.75K | 2.86M | -7.02M | 1.08M | -4.09M | -13.21M | 9.17M | -3.82M | -2.65M | -3.94M | -1.52M | -1.42M | 356.91K |
| Change in Receivables | -183.59M | -505.56M | -245.84M | -172.52M | -73.23M | -245.93M | -122.65M | -48.67M | -67.64M | -35.3M | -13.3M | 4.24M | -8.39M | -4.41M | -6.08M | 1.46M | 1.77M | 1.33M | 0 | 0 | -4.65B | 3.01B | -3.15B | 0 | 0 | 0 | 0 |
| Change in Inventory | -178.95M | -81.95M | 607K | -71.9M | -95.99M | -18.27M | -52.16M | -4.9M | 14.8M | -11.75M | -18.67M | 3.14M | -9.37M | -711K | -62.15K | 1.33M | -4.01M | -2.44M | -600.97K | -4.46M | 762.26K | -3.56M | -3.71M | -791.16K | -1.53M | -580.76K | -63K |
| Change in Payables | 371.24M | 286.88M | 54.52M | 64.38M | 80.76M | 45.3M | 8.89M | 4.97M | 13.51M | 39K | 17.58M | 5.87M | 9.46M | 5.56M | 2.72M | -223.49K | 0 | 0 | 0 | 0 | 256.63M | -2.61B | 5.16B | 0 | 0 | 0 | 0 |
| Cash from Investing | -101.94M | -724.93M | -490.57M | 12.48M | -830.97M | 252.56M | -356.53M | -240.74M | -9.86M | 19.08M | -3.04M | -36.01M | -24.58M | -23.06M | 1.68M | -7.6M | -4.47M | -11.68M | 8.12M | 13.01M | -3.56M | -191.11K | -46.79M | -4.22M | -386.64K | -453.14K | -99.76K |
| Capital Expenditures | -132.62M | -136.26M | -78.78M | -59.63M | -56.11M | -50.28M | -72.87M | -16.34M | -11.7M | -11.44M | -8.45M | -6.5M | -2.69M | -2.11M | -1.76M | -2.27M | -4.5M | -14.18M | -6.89M | -4.52M | -2.07M | -7.81M | -11.32M | -3.65M | -377.99K | -368.14K | -99.76K |
| CapEx % of Revenue | 4.12% | 4.9% | 3.78% | 3.82% | 4.72% | 5.82% | 10.7% | 3.08% | 2.78% | 3.33% | 3.15% | 3.29% | 1.63% | 1.53% | 1.54% | 2.52% | 5.18% | 13.6% | 7.42% | 4.49% | 3.06% | 16.38% | 16.74% | 14.93% | 3.84% | 5.37% | 2.92% |
| Acquisitions | -1.19B | -646.88M | -621.82M | -21.09M | -2.1M | -22.39M | -7.07M | 404K | -4.99M | -10.63M | -3.5M | -11.19M | 24.41M | -1.26M | 428.98K | 7.33M | 0 | 0 | 0 | 0 | -80.89B | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 26.59M | 139.92M | 54K | -537K | 287K | 43K | 95K | -404K | 6.27M | 24K | 42K | 40K | -24.4M | 34K | -383.47K | -7.18M | 30.97K | 0 | 0 | 0 | 80.89B | -104.07K | -195.4K | -565.11K | -8.64K | -85K | 0 |
| Cash from Financing | -179.01M | 1.25B | -45.44M | 41.31M | 598.1M | -174.18M | 299.26M | -3.94M | 219.35M | -3.85M | -34.66M | 603K | -4.84M | -3.19M | -13.36M | -31.12M | 929.39K | 155.54K | -12.16M | 3.1M | -1.5M | 718.16K | 15.37M | 12.15M | -838.02K | 6.44M | 242.8K |
| Debt Issued (Net) | -282.53M | 1.14B | 0 | 0 | 673.77M | 0 | 0 | 0 | 0 | -34K | -107K | -80K | -36K | -34K | -9K | 0 | 0 | 0 | 0 | -45.24K | -43.11K | -31.34K | -264.24K | -635K | -881.44K | -1.96M | 134.97K |
| Equity Issued (Net) | 97.81M | 489.55M | 14.58M | 94.7M | 124.19M | 105.51M | 306.78M | 0 | 233.99M | 0 | -33.75M | -8.93M | -23.79M | -25.31M | -18.07M | -32.5M | 0 | 0 | -12.16M | 3.14M | -1.46M | 749.5K | 15.63M | 1.82M | 43.42K | 8.4M | 187.74K |
| Dividends Paid | 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 |
| Share Repurchases | -129.98M | 0 | 0 | 0 | -74K | 0 | 0 | 0 | 0 | 0 | -33.75M | -7.56M | -22.44M | -25M | -20M | -32.5M | 0 | 0 | -12.5M | 0 | -2.21M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 5.71M | -378.2M | -60.01M | -53.39M | -199.86M | -279.69M | -7.51M | -3.94M | -14.64M | -3.82M | -808K | 9.61M | 18.98M | 22.15M | 4.71M | 1.44M | 929.39K | 155.54K | 0 | 0 | 0 | 0 | 0 | 10.97M | 0 | 0 | -79.92K |
| Net Change in Cash | -17.83M | 746.63M | -133.91M | 245.12M | -886K | 200.89M | -16.8M | -178.67M | 272.59M | 34.45M | -18.88M | 11.16M | 6.1M | 6.14M | 14.83M | -21.39M | -2.82M | -1.38M | 4.08M | 30.03M | 2.42M | 1.59M | -1.12M | 12.3M | -2.06M | 5.43M | 151.5K |
| Free Cash Flow | 133.19M | 75.08M | 329.53M | 128.99M | 179.25M | 74.22M | -34.39M | 49.33M | 52.18M | 7.05M | 9.47M | 39.94M | 32.74M | 30.32M | 24.75M | 15.06M | -3.77M | -4.03M | 1.23M | 9.4M | 5.41M | -6.74M | 18.98M | 715.44K | -1.21M | -923.03K | -91.29K |
| FCF Margin % | 4.14% | 2.7% | 15.82% | 8.27% | 15.06% | 8.6% | -5.05% | 9.29% | 12.42% | 2.05% | 3.53% | 20.18% | 19.9% | 22% | 21.57% | 16.73% | -4.34% | -3.87% | 1.32% | 9.33% | 7.99% | -14.14% | 28.06% | 2.93% | -12.32% | -13.47% | -2.68% |
| FCF Growth % | -24.53% | -77.22% | 155.46% | -28.04% | 141.53% | 315.81% | -169.71% | -5.46% | 640.43% | -25.61% | -76.28% | 21.98% | 7.99% | 22.48% | 64.4% | 499.28% | 6.44% | -428.26% | -86.94% | 73.68% | 180.25% | -135.53% | 2553.19% | 159% | -31.36% | -911.06% | - |
| FCF per Share | 1.61 | 0.75 | 4.19 | 1.71 | 2.47 | 1.12 | -0.56 | 0.82 | 0.90 | 0.13 | 0.18 | 0.73 | 0.60 | 0.56 | 0.45 | 0.25 | -0.06 | -0.06 | 0.02 | 0.14 | 0.09 | -0.11 | 0.30 | 0.02 | -0.03 | -0.03 | -0.00 |
| FCF Conversion (FCF/Net Income) | 0.67x | 1.69x | 1.08x | 1.08x | 1.60x | -2.07x | -22.32x | 74.46x | 2.19x | 3.55x | 1.04x | 2.33x | 1.78x | 1.78x | 1.80x | -2.46x | -0.17x | -9176.26x | 2.23x | 0.93x | -1.83x | 1.01x | 1.60x | 0.98x | -3.99x | -1.08x | -0.02x |
| Interest Paid | 54.83M | 57.17M | 3.45M | 3.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 1.5M | 51.12M | 67.84M | 64.49M | 10.51M | 5.11M | 10.89M | 3.67M | 10.61M | 11.49M | 14.05M | 6.76M | 386K | 3.63M | 1.08M | 52K | 703.98K | 894.56K | 523.95K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying AXON stock.
Axon Enterprise, Inc. (AXON) generated $211.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Axon Enterprise, Inc. (AXON) generated $75.1M 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.
Axon Enterprise, Inc. (AXON) spent $136.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Regulatory bundling scrutiny
Metrics are mathematically derived from official filings.
Earnings Quality Masked by SBC
Axon's operating cash flow trailed net income in 2026Q2, with OCF/NI at 0.68, while stock-based compensation of $144M exceeded net income by nearly 5x, according to recent SEC filings.
The persistent gap between net income and operating cash flow appears driven by heavy stock-based compensation and working capital swings, not operational deterioration. In 2026Q1, OCF was negative despite $169M net income, reflecting a $206M working capital outflow. Investors should monitor whether SBC-driven dilution and working capital volatility continue to suppress cash conversion relative to reported earnings.
FCF Volatility Amid Rapid Growth
Free cash flow swung from $225M in 2024Q4 to -$115M in 2025Q2, with FCF margin ranging from 39.2% to -17.2%, based on reported quarterly data.
The erratic FCF trajectory appears tied to working capital swings and acquisition outflows, not a fundamental decline in cash generation. In 2026Q2, FCF was nearly breakeven despite record revenue, as a $184M working capital outflow offset operating cash flow. This suggests that while the business is growing rapidly, cash conversion remains lumpy, and investors should expect continued volatility until working capital normalizes.
Capital Intensity Remains Low
Capital expenditures averaged only 3.9% of revenue over the past ten quarters, with 2026Q2 CapEx at $21M, indicating a light-asset model, as per financial statements.
Axon's capital intensity appears modest relative to its industrial peers, reflecting a shift toward software and cloud services. The low CapEx/Revenue ratio suggests that growth is not heavily dependent on physical asset expansion, which may support future margin expansion. However, the company's investment in cloud infrastructure and R&D may be understated in CapEx, as some costs are likely embedded in operating expenses.
Working Capital Swings Drive Cash Flow
Working capital changes ranged from +$365M in 2025Q3 to -$307M in 2025Q2, causing significant quarterly cash flow volatility, according to reported cash flow statements.
The large swings in working capital appear tied to the timing of collections and contract billings, likely reflecting the company's shift to subscription-based bundles. In 2026Q2, a $184M working capital outflow offset strong net income, while in 2025Q3, a $365M inflow boosted cash flow. This pattern suggests that cash flow is heavily influenced by contract timing, and investors should focus on annual trends rather than quarterly fluctuations.
Acquisitions and Buybacks Shape Cash Use
Axon deployed $1.2B on acquisitions and $130M on buybacks over the last ten quarters, while paying no dividends, based on reported cash flow data.
Capital deployment appears focused on growth through acquisitions, with notable outflows in 2026Q1 ($550M) and 2025Q4 ($624M), likely for strategic tuck-ins. The $130M buyback in 2026Q2 marks a shift toward shareholder returns, but the absence of dividends suggests management is prioritizing reinvestment. Investors should assess whether these acquisitions are integrating successfully and generating expected returns, given the negative operating margin.
Cumulative Earnings Exceed Cash Flow
Over the past ten quarters, cumulative net income of $700M exceeded cumulative operating cash flow of $588M, a gap of $112M, as per reported figures.
The cumulative gap between net income and operating cash flow appears driven by stock-based compensation and working capital timing, not necessarily poor earnings quality. However, the gap suggests that reported profitability may overstate cash generation, and investors should monitor whether this divergence narrows as the business matures. The heavy use of SBC, which is non-cash but dilutive, may continue to pressure cash conversion.
SBC and Acquisitions Obscure Cash Reality
Stock-based compensation totaled $1.2B over the last ten quarters, exceeding cumulative net income, while acquisition outflows of $1.8B were not reflected in operating cash flow, based on cash flow statements.
The cash flow statement appears to understate the economic cost of employee compensation, as SBC is added back to operating cash flow but represents real dilution to shareholders. Additionally, large acquisition outflows in investing activities may mask the true cost of growth, as these investments are not captured in FCF. Investors should adjust for these items to assess the company's underlying cash generation and the sustainability of its growth strategy.