Operating cash flow of $139.5M over ten quarters diverges sharply from cumulative net losses of $416.6M, with FCF margins swinging from 15.0% to -3.6% on working capital volatility and a $50M buyback in 2026Q3.
Azenta, Inc. (AZTA) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Sep'25 | Sep'24 | Sep'23 | Sep'22 | Sep'21 | Sep'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 | Sep'05 | Sep'04 | Sep'03 | Sep'02 | Sep'01 | Sep'00 | Sep'99 | Sep'98 | Sep'97 | Sep'96 |
|---|
| Cash from Operations | 37.98M | 72.18M | 49.74M | 5.83M | -466.05M | 149.86M | 37.87M | 90.9M | 73.96M | 96.22M | 39.55M | 43.73M | 53.78M | 54.39M | 36.04M | 87.65M | 27.87M | -56.49M | 13.66M | 72.87M | 65.19M | 31.11M | 8.86M | -48.33M | -55.66M | 20.68M | -13.18M | 5.5M | 1.8M | -2M | -2.1M |
| Operating CF Margin % | - | 12.16% | 8.67% | 0.88% | -83.9% | 29.17% | 9.75% | 11.64% | 11.71% | 18.24% | 7.06% | 7.91% | 11.14% | 12.88% | 6.94% | 12.74% | 4.7% | -25.83% | 2.59% | 9.8% | 10.73% | 6.71% | 1.65% | -14.07% | -18.29% | 5.42% | -4.1% | 5.29% | 1.8% | -2.31% | -2.32% |
| Operating CF Growth % | -218.87% | 45.11% | 752.64% | 101.25% | -410.99% | 295.76% | -58.34% | 22.89% | -23.13% | 143.32% | -9.56% | -18.69% | -1.12% | 50.92% | -58.88% | 214.47% | 149.34% | -513.69% | -81.26% | 11.78% | 109.53% | 251.37% | 118.32% | 13.17% | -369.08% | 256.97% | -339.6% | 205.56% | 190% | 4.76% | 70.83% |
| Net Income | -122.9M | -55.76M | -164.9M | -14.64M | 2.13B | 110.75M | 64.85M | 437.42M | 116.46M | 62.61M | -69.48M | 14.22M | 31.52M | -2.15M | 136.84M | 128.4M | 59.02M | -227.86M | -235.95M | 151.47M | 25.93M | -10.06M | 17.72M | -185.76M | -719.95M | -29.66M | 12.75M | -7.9M | -18.4M | 800K | 8.5M |
| Depreciation & Amortization | 55.66M | 61.21M | 90.74M | 85.58M | 53.7M | 65.33M | 65.5M | 54.45M | 37.43M | 28.15M | 28.05M | 25.16M | 23.46M | 24.16M | 21.62M | 17.25M | 18.42M | 25.86M | 34.54M | 32.8M | 33.9M | 17.19M | 18.38M | 31.81M | 38.03M | 45.26M | 30.21M | 10.4M | 8.1M | 4.8M | 3.1M |
| Stock-Based Compensation | 20.23M | 20.88M | 14.47M | 9.38M | 10.67M | 27.46M | 16.32M | 20.11M | 19.82M | 17.28M | 11.74M | 12.16M | 10.91M | 7.76M | 8.65M | 6.75M | 6.57M | 5.82M | 8.74M | 8.74M | 8.29M | 2.08M | 0 | 8.51M | 1.79M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -10.58M | -27.04M | -15.89M | -28.74M | 24.47M | -17.27M | -5.41M | -15.16M | -45.22M | 517K | 70.27M | -2.17M | -1.78M | -2.94M | -122.14M | -42.72M | -6.7M | 108.73M | -4.46M | -94.66M | -9.4M | -2.08M | 0 | -8.51M | 96.75M | -14.05M | -8.53M | -3M | -4.4M | -200K | -400K |
| Other Non-Cash Items | 154.34M | 95.73M | 122.28M | -16.71M | -2.62B | 14.8M | -90.72M | -411.12M | -7.94M | -11.64M | -1.27M | 3.45M | -24.39M | -515K | 14.22M | -383K | -215K | 212K | 208.94M | 7.21M | 5.28M | 468K | 9.9M | 81.42M | 492.13M | 1.13M | -372K | -100K | 200K | -100K | 100K |
| Working Capital Changes | -58.74M | -22.84M | 3.04M | -29.04M | -72.73M | -51.21M | -12.67M | 5.19M | -46.59M | -691K | 242K | -9.09M | 14.06M | 28.08M | -23.14M | -21.66M | -49.22M | 30.75M | 1.84M | -32.7M | 1.2M | 23.51M | -37.15M | 24.2M | 35.6M | 18.01M | -47.24M | 6.1M | 16.2M | -7.4M | -13.4M |
| Change in Receivables | -59.29M | -24.56M | -12.07M | 34.46M | -31.4M | -69.64M | -18.75M | -11.45M | -29.21M | -11.18M | -1.8M | -5.13M | 12.1M | 6.42M | -784K | 9.92M | -53.16M | 29.96M | -841K | -841K | -20.47M | 47.92M | 0 | 533K | 3.13M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -2.1M | -2.67M | 15.9M | 8.25M | -66.63M | -50.44M | -13.14M | -2.93M | -24.36M | -12.79M | 8.56M | -5.92M | 9.6M | 15.49M | 5.87M | -19.13M | -31.34M | 21.78M | -610K | -4.47M | -1.46M | 23.93M | -17.74M | 19.52M | 8.12M | 10.53M | -26.84M | 2M | 3.8M | -5.6M | -5M |
| Change in Payables | 1.08M | 1.04M | 9.2M | -14.71M | -3.93M | 30.97M | 792K | 4.7M | 5.46M | 7.85M | -5.14M | 8.36M | -11.92M | 3.12M | -11.18M | -15.1M | 39.35M | -10.95M | -14.76M | -14.76M | 22.51M | -14.2M | 0 | -3.96M | -2.49M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -72.43M | -90.46M | 224.74M | 431.38M | 1.47B | -146.35M | -22.74M | 211.31M | -148.47M | -54.19M | -10.87M | -17.64M | -17.8M | -7.15M | -21.04M | -84.25M | -29.21M | 6.25M | 16.77M | 80.97M | 19.07M | -27.64M | -70.75M | 43.59M | 10.21M | -153.74M | -141.91M | -10.6M | -4.6M | -8.4M | -11M |
| Capital Expenditures | -28.09M | -33.86M | -37.39M | -39.44M | -73.44M | -52.8M | -39.92M | -23.86M | -12.79M | -12.92M | -12.85M | -16.15M | -5.52M | -3.63M | -8.65M | -6.46M | -4.36M | -11.34M | -23.51M | -20.63M | -20.95M | -11.7M | -8.2M | -13.81M | -23.66M | -53.65M | -13.71M | -19.7M | -4.4M | -6.4M | -9.7M |
| CapEx % of Revenue | 4.58% | 5.7% | 6.52% | 5.93% | 13.22% | 10.28% | 10.28% | 3.06% | 2.02% | 2.45% | 2.29% | 2.92% | 1.14% | 0.86% | 1.67% | 0.94% | 0.74% | 5.18% | 4.47% | 2.78% | 3.45% | 2.52% | 1.53% | 4.02% | 7.78% | 14.06% | 4.27% | 18.96% | 4.4% | 7.41% | 10.73% |
| Acquisitions | -11.15M | 0 | 0 | -386.51M | 2.81B | -95.51M | -15.74M | 218.94M | -85.75M | -44.79M | -125.25M | -12.67M | 49.74M | -68.33M | -9.22M | -10.06M | 6.95M | 0 | -1M | 124K | -41.38M | 0 | 0 | 400K | -16.2M | -33.14M | -24.4M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 28M | 0 | 0 | 0 | -4M | 2M | -1M | 0 | 200K | 100K | 985K | 6K | 177K | 11.53M | -2.47M | -1.11M | 1.14M | 1.05M | 1.92M | 130.39M | 281K | 1.29M | 0 | 10.15M | 1.02M | -504K | -774K | 9.1M | -200K | -2M | -1.3M |
| Cash from Financing | -51.16M | -9.59M | -659.21M | -840.46M | -62.76M | -25.91M | -27.02M | -191.16M | 170.28M | -25.92M | -25.96M | -34.01M | -24.46M | -19.48M | -19.25M | -3.82M | 1.25M | 1.25M | -87.8M | -103.2M | -171.36M | 5.3M | 130.1M | 6.17M | 7.44M | 160.69M | 220.08M | 1.7M | -4M | 80.1M | -400K |
| Debt Issued (Net) | -983K | -985K | -783K | -578K | -50.11M | -1.99M | -2.1M | -165M | 196.05M | 0 | 366K | -8.83M | -239K | 0 | 0 | 0 | 0 | 0 | 0 | -1.74M | -175.01M | -11K | -98K | 34K | -587K | 152.7M | -5.83M | 1M | 2.5M | -100K | 800K |
| Equity Issued (Net) | -47.65M | 2.77M | -658.42M | -834.89M | 5.25M | 5.81M | 4.59M | 3.42M | 2.83M | 2.04M | 1.89M | 1.81M | 1.84M | 1.85M | 1.71M | 1.36M | 1.25M | 1.25M | -87.8M | -101.46M | 3.66M | 5.31M | 130.2M | 6.13M | 8.03M | 9.11M | 225.9M | 1.7M | 800K | 86.7M | 100K |
| Dividends Paid | 0 | 0 | 0 | 0 | -7.49M | -29.73M | -29.51M | -28.89M | -28.29M | -27.93M | -27.5M | -26.99M | -22.88M | -21.33M | -20.95M | -5.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K |
| Share Repurchases | -50.05M | 0 | -661.7M | -838.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -90.19M | -110.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -300K |
| Other Financing | -2.52M | -11.38M | 0 | -4.99M | -10.4M | 0 | 0 | -687K | -318K | -28K | -708K | 0 | -3.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.12M | 4K | 0 | -7.3M | -6.5M | 100K |
| Net Change in Cash | -89.14M | -24.3M | -363.06M | -357.25M | 755.96M | -17.19M | -2.65M | 107.46M | 96.09M | 16.54M | 4.36M | -13.39M | 11.14M | 28.33M | -4.19M | -990K | -162K | -50.28M | -57.96M | 52.46M | -86.69M | 9.18M | 68.28M | -298K | -34.94M | 26.6M | 64.84M | -3.1M | -7.1M | 80.1M | -400K |
| Free Cash Flow | 9.88M | 38.32M | 12.35M | -33.6M | -543.48M | 97.05M | -2.06M | 67.04M | 61.18M | 83.31M | 26.7M | 27.58M | 48.26M | 50.75M | 27.39M | 81.19M | 23.51M | -67.83M | -9.86M | 52.24M | 44.24M | 19.41M | 652K | -62.14M | -79.32M | -32.97M | -26.88M | -14.2M | -2.6M | -8.4M | -11.8M |
| FCF Margin % | 1.61% | 6.45% | 2.15% | -5.05% | -97.84% | 18.89% | -0.53% | 8.59% | 9.69% | 15.79% | 4.76% | 4.99% | 10% | 12.01% | 5.27% | 11.8% | 3.96% | -31.02% | -1.87% | 7.03% | 7.28% | 4.19% | 0.12% | -18.08% | -26.07% | -8.64% | -8.37% | -13.67% | -2.6% | -9.72% | -13.05% |
| FCF Growth % | -78.37% | 210.29% | 136.76% | 93.82% | -659.99% | 4815.84% | -103.07% | 9.58% | -26.56% | 212.02% | -3.2% | -42.85% | -4.91% | 85.34% | -66.27% | 245.39% | 134.66% | -588.1% | -118.87% | 18.09% | 127.91% | 2876.99% | 101.05% | 21.66% | -140.6% | -22.63% | -89.32% | -446.15% | 69.05% | 28.81% | 19.18% |
| FCF per Share | 0.22 | 0.84 | 0.23 | -0.51 | -7.26 | 1.30 | -0.03 | 0.93 | 0.86 | 1.18 | 0.39 | 0.40 | 0.71 | 0.77 | 0.42 | 1.25 | 0.37 | -1.08 | -0.15 | 0.71 | 0.61 | 0.43 | 0.01 | -1.69 | -3.07 | -1.83 | -1.56 | -1.27 | -0.25 | -1.07 | -1.37 |
| FCF Conversion (FCF/Net Income) | -0.08x | -1.29x | -0.30x | -0.41x | 1.09x | 1.35x | 0.58x | 3.15x | 0.63x | 1.54x | -0.57x | 3.07x | 12.06x | -24.55x | 0.26x | 0.68x | 0.47x | 0.25x | -0.06x | 1.08x | 2.51x | -3.84x | 0.33x | 0.26x | 0.08x | -0.70x | -1.03x | -0.70x | -0.10x | -2.50x | -0.25x |
| Interest Paid | 0 | 0 | 0 | 0 | 469K | 1.44M | 2.16M | 20.8M | 6.54M | 200K | 114K | 395K | 202K | 0 | 14K | 65K | 80K | 454K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 4.33M | 6.57M | 2.7M | 43.07M | 452.46M | 38.02M | 102.01M | 16.99M | 21.05M | 8.14M | 4.93M | 3.88M | 1.08M | 0 | 4.28M | 1.04M | 1.87M | 246K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying AZTA stock.
Azenta, Inc. (AZTA) generated $72.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Azenta, Inc. (AZTA) generated $38.3M 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.
Azenta, Inc. (AZTA) spent $33.9M 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
China exposure and uneven demand
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Non-Cash Charges
Despite a net loss of $160.8M in 2026Q2, operating cash flow was positive at $12.2M, according to Azenta's reported cash flow statement, indicating that non-cash charges and working capital swings are distorting earnings quality.
The OCF/NI ratio of -0.08 in 2026Q2 and -1.35 in 2026Q1 highlight that net income is not a reliable indicator of cash generation, as large non-cash items like D&A and SBC (totaling $20.4M in 2026Q2) are added back. However, the positive OCF despite net losses suggests that the underlying business is generating cash from operations, but the volatility in working capital (e.g., -$60.5M in 2025Q4) creates significant quarter-to-quarter noise. Investors should focus on the cumulative cash generation rather than quarterly net income, as the latter is heavily influenced by one-time items and non-operating adjustments.
FCF Volatility Reflects Uneven Demand
Free cash flow swung from $22.0M in 2025Q1 to -$5.7M in 2025Q4, according to Azenta's cash flow data, with FCF margins ranging from 15.0% to -3.6%, indicating that the company's cash generation is highly sensitive to working capital and capital expenditure timing.
The FCF trajectory is inconsistent, with positive quarters in 2025Q1, 2025Q3, and 2026Q1, but negative in 2025Q4 and 2026Q3, reflecting the lumpy nature of the Products segment and the impact of working capital swings. The 2026Q3 FCF of -$3.9M, despite a net income of $2.5M, suggests that the company is investing in growth (capex of $6.6M) and facing a working capital outflow of $12.3M, which may indicate slower collections or inventory build-up. This volatility underscores the need to evaluate FCF on a trailing twelve-month basis, as quarterly figures are not indicative of the underlying cash-generating ability.
Capital Intensity Stabilizing at Moderate Levels
Capital expenditures averaged $8.3M per quarter over the last ten quarters, according to Azenta's cash flow data, with capex-to-revenue ratios ranging from 4.1% to 8.0%, suggesting a moderate capital intensity that is consistent with a hybrid products and services model.
The capex-to-revenue ratio has generally declined from 8.0% in 2024Q4 to 4.1% in 2026Q3, indicating that the company is scaling back on large infrastructure investments, possibly due to the Ascend program's focus on efficiency. However, the absolute capex remains significant, and the high D&A (averaging $16.9M per quarter) suggests that the company's asset base is substantial, requiring ongoing maintenance. The moderate capital intensity implies that Azenta is not in a heavy capex phase, but investors should monitor whether the reduced capex is sufficient to support the growth in the Services segment, which relies on automated storage and sequencing capacity.
Working Capital Swings Drive Cash Flow Volatility
Working capital changes ranged from -$60.5M in 2025Q4 to +$15.4M in 2026Q1, according to Azenta's cash flow statement, indicating that collections, inventory, and payables are causing significant quarterly cash flow fluctuations.
The large negative working capital change in 2025Q4 (-$60.5M) suggests a substantial outflow, possibly due to delayed collections or inventory build-up, while the positive changes in 2025Q1 and 2026Q1 indicate inflows from improved collections or reduced inventory. These swings are not necessarily indicative of operational deterioration but rather reflect the timing of large contracts and the cyclicality of the Products segment. The 2026Q3 working capital outflow of -$12.3M, despite a net income of $2.5M, suggests that the company is investing in working capital to support the 12% revenue growth, which may be a positive sign if it leads to future cash generation.
Buybacks Resume After Pause
Azenta repurchased $50.0M of shares in 2026Q3, following a period of no buybacks in the prior three quarters, according to reported cash flow data, indicating a shift in capital deployment strategy.
The company had significant buybacks in 2024Q2 through 2024Q4 (totaling $548.7M), but paused in 2025 and early 2026, likely to preserve cash during the integration phase. The resumption of buybacks in 2026Q3, alongside a $1.5M acquisition, suggests that management is confident in the balance sheet's strength, given the $280M cash position and minimal debt. However, the buyback occurred in a quarter with negative FCF, which may indicate a willingness to use cash reserves to support the stock price. Investors should monitor whether this marks a sustained return of capital or a one-time action, as the company's fortress balance sheet provides ample flexibility for both buybacks and M&A.
Cumulative Cash Generation Outpaces Net Losses
Over the last ten quarters, Azenta reported cumulative net losses of $416.6M but generated $139.5M in operating cash flow, according to cash flow data, highlighting a significant divergence between earnings and cash reality.
The cumulative OCF of $139.5M versus cumulative net income of -$416.6M indicates that the company's cash-generating ability is far stronger than its accounting profitability, driven by large non-cash charges such as D&A and SBC, as well as working capital inflows. This divergence suggests that the underlying business is not burning cash at the rate that net losses imply, and that the negative net income is largely due to non-cash items and one-time charges. However, the cumulative FCF of $57.5M is modest relative to the company's market cap, and the negative FCF in some quarters indicates that the company is still investing heavily in growth. The key question is whether the company can convert its cash generation into sustainable profitability as it scales.
What the Cash Flow Statement Obscures
Azenta's cash flow statement obscures the impact of stock-based compensation, which totaled $4.8M in 2026Q3, according to reported cash flow data, and may understate the true cost of employee compensation.
While SBC is added back to operating cash flow, it represents a real economic cost to shareholders, and the cumulative SBC over the last ten quarters ($47.3M) is significant relative to the company's market cap. Additionally, the cash flow statement does not fully capture the potential off-balance-sheet liabilities or the impact of the Ascend transformation costs, which may be classified as operating or investing activities. Investors should adjust for these items to assess the true cash-generating ability of the core business, as the reported OCF may overstate the cash available for distribution or reinvestment.