Cash conversion efficiency is inconsistent, as demonstrated by an operating cash flow to net income ratio that swung from -66.02 in 2024Q1 to 4.64 in 2025Q4.
| 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 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 38.67M | 65.95M | 10.09M | 67.22M | 27.78M | -15.46M | -27.91M | 77.14M | 69.78M | 112.86M | 80.31M | 100.63M | 69.6M | 70.2M | 45.66M | 31.36M | 17.95M | 3.02M | 14.17M | 17.29M | 15.4M | 24.71M | 12.68M | 7.18M | -906K | 5.58M | 11.9M | 3.4M | 4.2M | 7.8M | 2.2M |
| Operating CF Margin % | - | 5.32% | 0.88% | 6.29% | 2.63% | -1.62% | -3.17% | 8.19% | 7.42% | 12.26% | 9.55% | 13.58% | 10.94% | 13.17% | 11.34% | 9.96% | 6.57% | 1.28% | 5.05% | 5.98% | 5.94% | 10.68% | 6.51% | 5.85% | -0.83% | 2.57% | 3.69% | 0.98% | 1.39% | 2.78% | 1.02% |
| Operating CF Growth % | 3724.06% | 553.86% | -84.99% | 142% | 279.69% | 44.62% | -136.19% | 10.54% | -38.17% | 40.53% | -20.2% | 44.59% | -0.85% | 53.75% | 45.61% | 74.72% | 493.26% | -78.65% | -18.07% | 12.29% | -37.68% | 94.81% | 76.76% | 892.05% | -116.25% | -53.15% | 250.12% | -19.05% | -46.15% | 254.55% | -12% |
| Net Income | 40.67M | 54.45M | 52.99M | 50.61M | 47.27M | 38.08M | 33.77M | 48.29M | 38.06M | 25.17M | 18.8M | 25.49M | -27.08M | 17.89M | 13.13M | 14.32M | 7.35M | -4.77M | 6.26M | 16.81M | 16.34M | 12.49M | 7.37M | 2.08M | -1.35M | -2.42M | 2.1M | 5.1M | 3.8M | 3.8M | 5M |
| Depreciation & Amortization | 8.47M | 8.26M | 7.6M | 7.11M | 6.23M | 5.33M | 4.84M | 3.89M | 4.22M | 5.45M | 3.25M | 2.85M | 2.51M | 2.04M | 1.48M | 1.34M | 1.4M | 1.64M | 1.54M | 1.39M | 1.31M | 974K | 1.01M | 1.06M | 1.16M | 3.28M | 3.19M | 2.5M | 1.8M | 1.7M | 1.1M |
| Stock-Based Compensation | 5.13M | 0 | 8.84M | 8.46M | 7.39M | 5.37M | 3.44M | 7.17M | 5.5M | 4.18M | 2.78M | 2.39M | 1.7M | 1.02M | 695K | 472K | 192K | 100K | 11K | 10K | 10.5K | 10.7K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 1.47M | 1.49M | -854K | 4.63M | -2.17M | -347K | 5.49M | 2.66M | -1.19M | 4.04M | -1.7M | 2.73M | -9.49M | -632K | 301K | 453K | 746K | 83K | 877K | 4.13M | 3.05M | -1.52M | -1.28M | 319K | 1.55M | -1.57M | -1.17M | 200K | -300K | -600K | -300K |
| Other Non-Cash Items | 13.15M | 17.68M | 6.31M | 8.69M | 8.95M | 9.59M | 8.41M | 8.11M | 227K | -51K | -225K | 66K | -575K | -2.14M | -126K | -174K | -1.07M | -761K | 3.32M | -87K | -196.5K | 252.3K | -315K | -110K | -24K | -46K | 0 | -100K | 0 | 0 | 0 |
| Working Capital Changes | -30.23M | -15.93M | -64.81M | -12.28M | -39.89M | -73.47M | -83.86M | 7.02M | 22.97M | 74.06M | 57.4M | 67.11M | 102.54M | 52.03M | 30.18M | 14.94M | 9.33M | 6.73M | 2.16M | -4.95M | -5.11M | 12.51M | 5.9M | 3.82M | -2.24M | 6.34M | 7.78M | -4.3M | -1.1M | 2.9M | -3.6M |
| Change in Receivables | -32.32M | -14.09M | -63.13M | -7.57M | -8.13M | -37.2M | 45.05M | -11.96M | -14.93M | -10.18M | -35.95M | 12.1M | -17.04M | -21.66M | -17.4M | -8.92M | -4.53M | 1.32M | 2.28M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 47.96M | 0 | 0 | -11.38M | 23.33M | 36.88M | 17.11M | 16.75M | 27.83M | 22.68M | -4.72M | 14M | 6.29M | 594K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -1.76M | 646K | 194K | -1.67M | 3.78M | -261K | -1.25M | 1.66M | -830K | 222K | 1.73M | 498K | -533K | 1.26M | 356K | 675K | -153K | 236K | -635K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 66.02M | 30.76M | 38.78M | -55.19M | 61.15M | -112.86M | 4.14M | 66.31M | -39.34M | -94.78M | -33.07M | -55.6M | -182.47M | -17.43M | 2.14M | -4.18M | -16.9M | -2.67M | 29.2M | -18.9M | -6.76M | -9.69M | -9.97M | 4.7M | 988K | 181K | -1.74M | -15.4M | -1.7M | -4.1M | -3.6M |
| Capital Expenditures | -19.99M | -18.78M | -14.16M | -11.83M | -15.97M | -6.8M | -8.61M | -10.8M | -5.68M | -3.69M | -7.11M | -3M | -4.63M | -4.1M | -3.71M | -1.25M | -1.61M | -881K | -830K | -3.86M | -1.7M | -9.72M | -1.91M | -331K | -175K | -269K | -1.26M | -15.2M | -1.8M | -1.5M | -1.1M |
| CapEx % of Revenue | 1.59% | 1.51% | 1.24% | 1.11% | 1.52% | 0.71% | 0.98% | 1.15% | 0.6% | 0.4% | 0.85% | 0.4% | 0.73% | 0.77% | 0.92% | 0.4% | 0.59% | 0.37% | 0.3% | 1.33% | 0.65% | 4.2% | 0.98% | 0.27% | 0.16% | 0.12% | 0.39% | 4.37% | 0.59% | 0.53% | 0.51% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 485K | 0 | 1.46M | 0 | 0 | 0 | 0 | 0 | -375K | 0 | -5.86M | -14.18M | -4.96M | 0 | -3.04M | 0 | 0 | -31K | -1.12M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 3.04M | 0 | 8K | -49.33M | 62.74M | -126.48M | 30.57M | 42.68M | -34.09M | -95.53M | -31.95M | 104.33M | -101.55M | -12.79M | 5.85M | 0 | 0 | 0 | -55.36M | 0 | 0 | 0 | 0 | 2.34M | 0 | 266K | 0 | 100K | 0 | -2.2M | -1.5M |
| Cash from Financing | -63.15M | -52.97M | -41.13M | -44.57M | -60.18M | -26.89M | -15.73M | -10.81M | -9.94M | -9.01M | -21.69M | -31.36M | 30.87M | -4.95M | -51.62M | -8.53M | -6.79M | -5.9M | -10.93M | -5.49M | -130K | 34.19M | 1.65M | -4.18M | -1.13M | -5.13M | -10.2M | 8.5M | -2M | -2.2M | 100K |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | -3.51M | -221K | -220K | -221K | -220K | -221K | -15.22M | -25.22M | 39.78M | -4.75M | 10.03M | 0 | 0 | 0 | 0 | 0 | -1.44M | -347K | 1.3M | -3.95M | -619K | -2.83M | -5.69M | 11.2M | -1.6M | 1.1M | 0 |
| Equity Issued (Net) | -53.81M | -44.79M | -29.13M | -34.19M | -47.17M | -17.6M | -8.06M | 0 | -2.95M | -1.67M | -433K | -465K | -4.08M | -89K | -60.23M | -4.78M | -3.42M | -2.99M | -7.53M | -2.52M | 521K | 33.5M | 166K | -236K | -372K | -2.31M | -4.51M | -1.5M | 200K | -2M | 100K |
| Dividends Paid | -8.1M | -8.18M | -8.09M | -8.09M | -8.52M | -9.07M | -9.12M | -8.21M | -7.35M | -7.28M | -6.36M | -6.31M | -5.44M | -4.06M | -3.55M | -3.83M | -3.4M | -3.36M | -3.47M | -3.26M | -788K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -54.49M | -47.99M | -29.13M | -34.19M | -47.17M | -17.29M | -8.06M | 0 | -2.95M | -1.67M | -433K | -465K | -4.08M | -89K | -60.23M | -4.78M | -3.42M | -3.01M | -8.47M | -2.6M | 0 | 0 | 0 | -446K | -386K | -2.31M | -4.54M | -1.5M | 0 | -2.8M | 0 |
| Other Financing | -1.24M | 0 | -3.91M | -2.29M | -981K | 0 | 1.67M | -2.38M | 577K | 163K | 325K | 634K | 612K | 3.94M | 2.14M | 81K | 26K | 449K | 69K | 289K | 1.58M | 1.03M | 187K | 0 | -137K | 0 | 0 | -1.2M | -600K | -500K | 0 |
| Net Change in Cash | 7.41M | 43.75M | 7.75M | -32.54M | 28.75M | -155.21M | -39.5M | 132.64M | 20.5M | 9.07M | 25.55M | 13.67M | -82.01M | 47.81M | -3.82M | 18.65M | -5.75M | -5.54M | 32.44M | -7.09M | 8.51M | 49.21M | 4.37M | 7.69M | -1.05M | 626K | -34K | -3.4M | -2M | -2.2M | 100K |
| Free Cash Flow | 18.68M | 47.18M | -4.07M | 55.4M | 11.8M | -22.26M | -36.52M | 66.34M | 64.11M | 109.17M | 73.2M | 97.64M | 64.96M | 66.1M | 41.95M | 30.11M | 16.34M | 2.14M | 13.34M | 13.43M | 13.7M | 14.99M | 10.77M | 6.84M | -1.08M | 5.31M | 10.65M | -11.8M | 2.4M | 6.3M | 1.1M |
| FCF Margin % | 1.49% | 3.8% | -0.36% | 5.18% | 1.12% | -2.33% | -4.15% | 7.04% | 6.81% | 11.86% | 8.71% | 13.18% | 10.21% | 12.4% | 10.42% | 9.56% | 5.98% | 0.91% | 4.75% | 4.64% | 5.29% | 6.48% | 5.52% | 5.58% | -0.99% | 2.45% | 3.3% | -3.39% | 0.79% | 2.24% | 0.51% |
| FCF Growth % | 295.02% | 1258.31% | -107.35% | 369.25% | 153.03% | 39.06% | -155.06% | 3.48% | -41.28% | 49.14% | -25.03% | 50.29% | -1.72% | 57.58% | 39.32% | 84.26% | 662.13% | -83.92% | -0.71% | -1.98% | -8.57% | 39.15% | 57.34% | 733.21% | -120.37% | -50.15% | 190.23% | -591.67% | -61.9% | 472.73% | -47.62% |
| FCF per Share | 0.75 | 1.83 | -0.15 | 2.02 | 0.41 | -0.73 | -1.19 | 2.15 | 2.10 | 3.61 | 2.48 | 3.32 | 2.27 | 2.23 | 1.33 | 0.74 | 0.39 | 0.05 | 0.30 | 0.29 | 0.29 | 0.36 | 0.19 | 0.19 | -0.02 | 0.10 | 0.24 | -0.26 | 0.05 | 0.16 | 0.03 |
| FCF Conversion (FCF/Net Income) | 0.46x | 1.21x | 0.19x | 1.33x | 0.59x | -0.41x | -0.83x | 1.60x | 1.83x | 4.48x | 4.27x | 3.95x | -2.57x | 3.92x | 3.48x | 2.19x | 2.42x | -0.63x | 2.26x | 1.03x | 0.94x | 1.98x | 1.72x | 3.44x | 0.67x | -2.30x | 5.67x | 0.67x | 1.11x | 2.05x | 0.44x |
| Interest 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 | 0 | 0 | 0 | 0 |
| Taxes 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 | 0 | 0 | 0 | 0 |
Workers' compensation reserve volatility
As reported in financial statements, BBSI's operating cash flow to net income ratio has fluctuated wildly, ranging from a negative 66.02 in 2024Q1 to a positive 4.64 in 2025Q4, indicating that reported net income is a poor proxy for the company's actual cash-generating capacity.
The extreme divergence between net income and operating cash flow suggests that non-cash actuarial adjustments and timing differences in insurance liabilities heavily distort earnings quality. Investors should monitor these swings, as they imply that reported profitability may not reflect the underlying cash-generative health of the PEO model.
Based on recent SEC filings, BBSI's free cash flow trajectory is highly erratic, swinging from a negative $58.2 million in 2025Q2 to a positive $70.6 million in 2025Q4, which highlights the company's vulnerability to seasonal working capital requirements and insurance-related cash outflows.
The lack of a consistent free cash flow trend suggests that the business model is susceptible to significant quarterly cash burn, particularly during periods of high payroll tax or insurance settlement activity. This volatility complicates valuation, as the company's ability to generate sustainable cash is frequently interrupted by operational cycles.
According to the provided cash flow data, working capital changes are the primary determinant of quarterly cash flow, with a massive $78.4 million outflow in 2025Q2 contrasting sharply with a $51.7 million inflow in 2025Q4, illustrating the high sensitivity of cash to timing.
These dramatic shifts in working capital appear to be driven by the timing of payroll tax payments and the settlement of workers' compensation claims. The reliance on these fluctuations suggests that the company's cash position is less a function of operational efficiency and more a result of timing-related balance sheet movements.
As evidenced by historical cash flow statements, BBSI consistently allocates capital toward share repurchases and dividends, with $21.6 million spent on buybacks in 2026Q1 alone, despite the company experiencing significant quarterly cash flow volatility and negative free cash flow in several recent periods.
The commitment to returning capital to shareholders during periods of negative free cash flow suggests a management philosophy that prioritizes stock price support over internal reinvestment. This strategy warrants further investigation, as it may limit the company's flexibility to navigate potential downturns in the blue-collar labor market.
Quick answers to the most common questions about buying BBSI stock.
Barrett Business Services, Inc. (BBSI) generated $66.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Barrett Business Services, Inc. (BBSI) generated $47.2M 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.
Barrett Business Services, Inc. (BBSI) spent $18.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Barrett Business Services, Inc. (BBSI) returned $8.2M to shareholders via cash dividends and spent $48.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.