Free cash flow turned positive to $16.5M (a 9.6% margin) in 2026Q3, but this followed negative quarters and was supported by a working capital dynamic, while operating cash flow diverged sharply from net income in several periods.
DMC Global Inc. (BOOM) cash flow statement — 30-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 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 22.36M | 53.53M | 46.6M | 65.93M | 44.94M | -12.81M | 30.36M | 64.59M | 27.64M | 6.75M | 18.2M | 1.62M | 23.31M | 32.96M | 19.97M | 9.73M | 16.69M | 29.54M | 34M | 18.68M | 16.56M | 11.64M | 2.99M | 1.39M | 4.3M | 4.69M | -134.7K | -100K | 3.6M | 4M | 2.3M |
| Operating CF Margin % | - | 8.78% | 7.25% | 9.17% | 6.87% | -4.93% | 13.25% | 16.25% | 8.47% | 3.5% | 11.48% | 0.97% | 11.51% | 15.73% | 9.91% | 4.66% | 10.79% | 17.91% | 14.62% | 11.31% | 14.59% | 14.68% | 5.52% | 3.46% | 9.41% | 11.02% | -0.48% | -0.34% | 9.42% | 12.46% | 7.88% |
| Operating CF Growth % | -285.65% | 14.89% | -29.32% | 46.71% | 450.73% | -142.2% | -53% | 133.71% | 309.63% | -62.92% | 1024.72% | -93.06% | -29.27% | 65.04% | 105.33% | -41.74% | -43.49% | -13.13% | 81.99% | 12.85% | 42.27% | 289.5% | 114.7% | -67.61% | -8.31% | 3578.3% | -34.7% | -102.78% | -10% | 73.91% | 2200% |
| Net Income | -6.85M | -11.74M | -151.96M | 34.76M | 13.83M | -1.01M | -1.41M | 34.04M | 30.47M | -18.85M | -6.5M | -23.97M | 1.93M | 7.59M | 11.69M | 12.44M | 5.26M | 8.55M | 24.07M | 24.59M | 20.76M | 10.37M | 4.4M | 588.25K | 170.13K | 2.79M | -1.93M | -2.7M | 1.4M | 2M | 1.6M |
| Depreciation & Amortization | 32.57M | 33.96M | 35.05M | 36.51M | 51.21M | 12.69M | 11.08M | 9.86M | 9.52M | 10.57M | 10.77M | 10.28M | 13.15M | 12.89M | 11.75M | 11.2M | 10.71M | 10.11M | 11.91M | 3.38M | 1.42M | 1.57M | 1.39M | 1.49M | 1.76M | 1.74M | 1.57M | 1.5M | 1.1M | 700K | 500K |
| Stock-Based Compensation | 3.63M | 5.54M | 6.9M | 10.27M | 10.06M | 6.57M | 5.67M | 5.2M | 3.58M | 2.98M | 2.33M | 2.83M | 3.59M | 3.4M | 4.44M | 3.4M | 3.5M | 3.42M | 3.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 656K | 231K | 4.22M | 970K | -599K | -1.85M | -2.31M | 4.29M | -4.33M | 390K | -108K | 5.65M | -255K | -984K | -1.27M | -1.59M | -1.71M | -2.78M | -2.08M | -357K | 2.12M | -1.43M | 1.18M | 882.44K | 1.3M | 79.6K | 0 | 0 | 100K | 100K | -100K |
| Other Non-Cash Items | 11.43M | 8.68M | 147.36M | 2.69M | 2.51M | 171K | 3.84M | 20.21M | 1.51M | 22.38M | 1.81M | 16.28M | 6.67M | 908K | 124K | 684K | -1.75M | 76K | 5K | 1.28M | -837K | 3.73M | -1.17M | -624.29K | 2.31M | 823 | -265.68K | 200K | 0 | 0 | 100K |
| Working Capital Changes | -21.46M | 16.87M | 5.03M | -19.27M | -32.07M | -29.39M | 13.49M | -9.01M | -13.11M | -10.71M | 9.9M | -9.44M | -1.77M | 9.15M | -6.77M | -16.41M | 673K | 10.17M | -3.14M | -10.2M | -6.9M | -2.6M | -2.81M | -943.65K | -1.25M | 72.06K | 492.35K | 900K | 1M | 1.2M | 200K |
| Change in Receivables | -9.71M | 6.4M | -3.48M | -11.13M | -23.11M | -9.77M | 30.23M | -1.22M | -11.41M | -14.43M | 2.68M | -2.39M | -427K | -1.38M | 560K | -9.55M | 2.69M | 11.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -32.54M | 10.55M | 12.91M | -9.46M | -33.77M | -12.44M | 2.99M | -2.67M | -16.61M | -5.29M | 6.83M | 1.39M | -3.46M | 6.69M | -2.34M | -8.39M | 1.7M | 6.6M | 4.91M | -6.39M | -6.42M | -4.49M | -1.99M | -1.51M | 1.29M | -600.27K | -470.33K | 2M | 0 | 800K | -500K |
| Change in Payables | 11.81M | 2.14M | 5.18M | -6.73M | 7.09M | 13.58M | -14.77M | 10.14M | 2.2M | 5.22M | -1.34M | 758K | -932K | 2.23M | -3.62M | -1.03M | 2.97M | -8.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -6.04M | -6.56M | -3.57M | -28.1M | -20.93M | -267.81M | -39.56M | -25.95M | -45.09M | -6.18M | -5.7M | -5.33M | -13.38M | -18.24M | -25.55M | -7.73M | -9.27M | -4.14M | -10.46M | -90.29M | -2.75M | -3.49M | -295.05K | -917.93K | -1.47M | -1.36M | 1.22M | -800K | -18.5M | -700K | -5.7M |
| Capital Expenditures | -9.92M | -16.5M | -17.28M | -15.97M | -18.58M | -8.66M | -13.85M | -27.21M | -45.09M | -6.19M | -5.72M | -5.43M | -21.4M | -17.57M | -15.65M | -7.73M | -3.53M | -3.92M | -9.93M | -8.98M | -8.65M | -2.85M | -1.14M | -1.01M | -1.49M | -1.36M | -233.88K | -400K | -11.4M | -400K | -200K |
| CapEx % of Revenue | 1.63% | 2.71% | 2.69% | 2.22% | 2.84% | 3.33% | 6.05% | 6.84% | 13.81% | 3.21% | 3.61% | 3.25% | 10.57% | 8.38% | 7.76% | 3.7% | 2.28% | 2.38% | 4.27% | 5.44% | 7.62% | 3.59% | 2.1% | 2.51% | 3.27% | 3.2% | 0.84% | 1.37% | 29.84% | 1.25% | 0.68% |
| Acquisitions | 2.15M | 0 | 1.1M | 0 | -2.4M | -261M | 36K | 1.26M | 0 | 2K | 26K | 0 | 6.83M | -180K | -10.29M | 0 | -5.68M | -284K | -559K | -81.22M | 0 | 0 | 0 | 0 | 0 | 0 | 940.04K | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 847K | 9.94M | 0 | 344K | 62K | -23.88M | 36K | 0 | 0 | 0 | -9K | 107K | 1.19M | -494K | 386K | -5K | -53K | 59K | 20K | -87K | 3.96M | 1.3M | 843.01K | 91.52K | 28.35K | -2.12K | 264.21K | -400K | -7.1M | -300K | -5.5M |
| Cash from Financing | -6.35M | -28.74M | -59.79M | -33.18M | -28.51M | 282.58M | 17.32M | -30.56M | 21.86M | 647K | -12.11M | 1.79M | -7.85M | -12.49M | 8.52M | -1.4M | -24.95M | -17.73M | -17.25M | 62.29M | -2.18M | -4.66M | -898.61K | -1.24M | -3.75M | -1.74M | -651.06K | 900K | 14.9M | -3.5M | 3.1M |
| Debt Issued (Net) | -5.7M | -21.17M | -45M | -17.5M | -15M | 138.25M | -3.13M | -27.25M | 23.37M | 2M | -11.25M | 5M | -6.14M | -9.7M | 10.93M | 986K | -22.45M | -16.88M | -15.72M | 64.27M | -2.13M | -5.11M | -1.81M | -1.43M | -4.06M | 3.94M | -5.52M | 1.3M | 15.4M | -4.1M | 3.2M |
| Equity Issued (Net) | -1.05M | -1.17M | -1.11M | -2.17M | -1.03M | 146.67M | 24.28M | -546K | -11K | -337K | 297K | 272K | 359K | 295K | 193K | 177K | 188K | 425K | 441K | 891K | 585K | 1.55M | 889K | 56.35K | 59.54K | 55.47K | 5.28M | 100K | -100K | 300K | -100K |
| Dividends Paid | 0 | 0 | -2.5M | 0 | 0 | 0 | -3.75M | -2.76M | -1.19M | -1.17M | -1.15M | -2.26M | -2.23M | -2.19M | -2.15M | -2.13M | -2.09M | -1.03M | -1.89M | -1.82M | -1.77M | -1.16M | 0 | 0 | 0 | -296K | -298K | 0 | 0 | 0 | 0 |
| Share Repurchases | -1.05M | -1.17M | -1.24M | -2.48M | -1.23M | -2.48M | -1.89M | -1.1M | -453K | -337K | -25K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -400K | 0 | -200K |
| Other Financing | 400K | -6.4M | -11.18M | -13.52M | -12.48M | -2.34M | -90K | 0 | -314K | 158K | 0 | -1.22M | 156K | -907K | -453K | -428K | -601K | -251K | -75K | -1.04M | 1.14M | 47K | 23.63K | 127.39K | 255.48K | -5.44M | -116.38K | -500K | -400K | 300K | 0 |
| Net Change in Cash | 11.54M | 17.61M | -16.75M | 5.9M | -5.67M | 2.62M | 7.83M | 6.98M | 4.39M | 2.56M | 128K | -3.11M | -1.2M | 2.42M | 2.92M | 704K | -17.84M | 8.05M | 5.32M | -8.84M | 12.12M | 3.36M | 1.88M | -636.54K | -653.38K | 1.51M | 186.53K | 0 | 0 | -200K | -300K |
| Free Cash Flow | 12.44M | 37.03M | 29.31M | 49.95M | 26.35M | -21.47M | 16.51M | 37.38M | -17.46M | 561K | 12.48M | -3.81M | 1.91M | 15.39M | 4.32M | 2M | 13.17M | 25.62M | 24.08M | 9.71M | 7.91M | 8.79M | 1.85M | 382.26K | 2.8M | 3.33M | -368.58K | -500K | -7.8M | 3.6M | 2.1M |
| FCF Margin % | 2.04% | 6.07% | 4.56% | 6.95% | 4.03% | -8.25% | 7.2% | 9.4% | -5.35% | 0.29% | 7.87% | -2.29% | 0.94% | 7.35% | 2.14% | 0.96% | 8.51% | 15.54% | 10.35% | 5.88% | 6.97% | 11.09% | 3.42% | 0.95% | 6.14% | 7.82% | -1.32% | -1.72% | -20.42% | 11.21% | 7.19% |
| FCF Growth % | -63.6% | 26.33% | -41.32% | 89.56% | 222.73% | -230.06% | -55.84% | 314.15% | -3211.76% | -95.5% | 427.1% | -299.74% | -87.59% | 256.1% | 116.15% | -84.81% | -48.62% | 6.42% | 148.1% | 22.74% | -10.05% | 375.17% | 383.93% | -86.36% | -15.72% | 1002.16% | 26.28% | 93.59% | -316.67% | 71.43% | 1150% |
| FCF per Share | 0.61 | 1.86 | 1.49 | 2.56 | 1.36 | -1.22 | 1.12 | 2.55 | -1.19 | 0.04 | 0.88 | -0.27 | 0.14 | 1.14 | 0.33 | 0.15 | 1.02 | 2.02 | 1.92 | 0.79 | 0.65 | 0.73 | 0.08 | 0.02 | 0.13 | 0.16 | -0.02 | -0.03 | -1.37 | 0.32 | 0.19 |
| FCF Conversion (FCF/Net Income) | -1.82x | -2.99x | -0.29x | 3.08x | 3.17x | 2.77x | -21.50x | 1.90x | 0.91x | -0.36x | -2.80x | -0.07x | 9.08x | 5.10x | 1.85x | 0.78x | 3.17x | 3.46x | 1.41x | 0.76x | 0.80x | 1.12x | 0.83x | -1.96x | 25.25x | 1.68x | 0.08x | 0.04x | 2.57x | 2.00x | 1.44x |
| Interest Paid | 0 | 0 | 7.49M | 9.19M | 6.24M | 51K | 402K | 1.45M | 1.38M | 1.15M | 575K | 624K | 514K | 631K | 746K | 1.28M | 2.46M | 3.02M | 5.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 8.7M | 4.42M | 2.86M | 7.53M | 497K | 21M | 1.28M | 124K | 354K | 2.49M | 3.59M | 1.94M | 7.39M | 5.85M | 4.11M | 6.13M | 11.84M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying BOOM stock.
DMC Global Inc. (BOOM) generated $53.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
DMC Global Inc. (BOOM) generated $37.0M 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.
DMC Global Inc. (BOOM) spent $16.5M 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, DMC Global Inc. (BOOM) spent $1.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital reversals distorting cash generation
Metrics are mathematically derived from official filings.
Operating Cash Flow Diverges From Net Income
Based on the reported quarterly figures, BOOM's operating cash flow to net income ratio swings erratically, including readings of -15.70x in 2026Q2 and -15.48x in 2024Q4, signaling that accruals and working capital timing dominate reported earnings rather than underlying cash earnings.
The conversion ratio is not meaningful in quarters where net income is near zero or negative, so the more useful read is the direction of operating cash flow itself, which turned positive at $17.5M in 2026Q3 after a negative $8.0M in 2026Q2. This pattern suggests reported earnings quality is hard to assess from a single quarter and warrants further investigation into the timing of receivables and payables.
Free Cash Flow Recovery Remains Uneven
According to reported figures, BOOM's free cash flow margin reached 9.6% in 2026Q3, the strongest level in the ten-quarter window, but followed negative readings of -5.9% and -3.3% in the two preceding quarters, underscoring fragility in cash generation.
The 2026Q3 rebound appears to be driven largely by a reversal in working capital, which swung from a $15.1M outflow in 2026Q2 to a $3.3M outflow in 2026Q3, and that release may not be repeatable at the same magnitude. Investors should monitor whether operating cash flow can sustain positive free cash flow without relying on working capital release.
Working Capital Swings Drive Cash Volatility
As reported in financial statements, BOOM's working capital change moved from a $15.1M outflow in 2026Q2 to a $3.3M outflow in 2026Q3, a magnitude large enough to dominate quarterly operating cash flow in several periods.
Large swings in working capital across consecutive quarters suggest that collections, inventory, or payables timing is a principal driver of reported cash flow rather than steady operating performance. The pattern warrants further investigation into the underlying components before assuming current cash generation is representative.
Capital Spending Remains Light Relative to Revenue
Based on the reported data, BOOM's capital expenditure ratio to revenue fell from 3.9% in 2025Q4 to 0.6% in 2026Q3, while quarterly depreciation and amortization has held steady near $8M, a gap that merits attention.
Capex running well below depreciation over recent quarters may indicate under-investment in the asset base, which could flatter near-term free cash flow at the expense of future capacity. Whether this reflects a deliberate pause or a timing effect cannot be determined from the supplied figures alone.
Cash Recovery May Reflect Timing Effects
Based on the reported figures, BOOM's 2026Q3 free cash flow of $16.5M rests heavily on a working capital release, so the apparent turnaround may not represent a durable improvement in underlying cash generation.
If the working capital inflow reverses in subsequent quarters, free cash flow could fall back toward the negative levels seen earlier in 2026, challenging the recovery narrative. Investors should treat the single strong quarter as a hypothesis to test over several more periods rather than as evidence of a sustained shift in cash earnings power.
Cumulative Earnings Versus Cash Gap
Based on the ten-quarter window, BOOM's cumulative net income is heavily influenced by a single $163.0M loss in 2024Q3, while cumulative operating cash flow remains comparatively modest, indicating the reported earnings base is not well anchored in recurring cash generation.
Because one quarter dominates the cumulative net income figure, the aggregate comparison is distorted and should be interpreted cautiously. The divergence nonetheless suggests that non-cash charges, impairments, or accrual adjustments may account for a significant share of reported losses, which investors may wish to verify against the underlying filings.