Operating cash flow of $5.6M in 2026Q3 was largely offset by a $22.9M working capital outflow, and free cash flow was negative in four of the last ten quarters, indicating volatile cash conversion.
Cohu, Inc. (COHU) 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 | 66.19M | 31.69M | 2.78M | 101.47M | 112.86M | 97.73M | 49.73M | 17.27M | 34.44M | 39.75M | 24.55M | 21.48M | 19.68M | 3.42M | 13.17M | 12.24M | 19.52M | 2.76M | 7.82M | 33.81M | 12.46M | 28.51M | 4.76M | -8.51M | 23.34M | 15.91M | 35.68M | -1.2M | 35.6M | 5.3M | 30.1M |
| Operating CF Margin % | - | 7% | 0.69% | 15.95% | 13.89% | 11.02% | 7.82% | 2.96% | 7.62% | 11.27% | 8.7% | 7.97% | 5.9% | 1.38% | 5.95% | 3.96% | 6.05% | 1.61% | 3.92% | 14.01% | 4.61% | 11.93% | 2.7% | -6.14% | 17.32% | 12.58% | 12.32% | -0.57% | 20.76% | 2.82% | 18.88% |
| Operating CF Growth % | 2726.42% | 1040.82% | -97.26% | -10.09% | 15.48% | 96.5% | 188% | -49.85% | -13.37% | 61.93% | 14.28% | 9.16% | 475.89% | -74.05% | 7.61% | -37.29% | 606.55% | -64.68% | -76.87% | 171.25% | -56.28% | 498.7% | 155.96% | -136.46% | 46.66% | -55.4% | 3073.25% | -103.37% | 571.7% | -82.39% | -8.79% |
| Net Income | -22.59M | -74.27M | -69.82M | 28.16M | 96.85M | 167.32M | -13.8M | -69.69M | -32.42M | 32.84M | 3.04M | 250K | 8.71M | -33.42M | -12.24M | 15.72M | 24.64M | -28.17M | -5.44M | 7.98M | 17.68M | 33.97M | 16.7M | -47K | -878K | -6.47M | 37.04M | 25.9M | 11.6M | 29.2M | 24.2M |
| Depreciation & Amortization | 38.57M | 53.94M | 52.49M | 49.74M | 46.02M | 48.57M | 52.75M | 58.87M | 26.05M | 9.2M | 10.41M | 11.27M | 13.53M | 13.47M | 9.4M | 10.07M | 10.99M | 11.03M | 6.94M | 7.44M | 6.48M | 5.78M | 4.35M | 4M | 4.63M | 4.62M | 3.58M | 3.3M | 2.8M | 2.1M | 1.7M |
| Stock-Based Compensation | 18.35M | 23.04M | 20.74M | 17.24M | 14.92M | 13.79M | 14.23M | 14.15M | 18.28M | 7.01M | 7.14M | 6.75M | 6.58M | 5.47M | 4.62M | 4.29M | 3.54M | 3.38M | 3.95M | 0 | 0 | 4.5M | 4.5M | 2.2M | -1.19M | -6.13M | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 2.8M | -1.8M | -3.72M | -4.77M | -3.5M | 953K | -5.3M | -5.38M | -8.21M | -3.79M | -1.06M | 222K | -487K | -1.66M | 581K | -1.68M | -1.97M | 17.36M | 1.57M | 1.15M | -2.8M | -6.96M | -6.82M | 3.01M | 4.65M | 2.52M | -2.76M | -600K | -600K | 200K | -300K |
| Other Non-Cash Items | 9.56M | 8.62M | 6.97M | 694K | 7.53M | -61.15M | 14.8M | 13.77M | 21.81M | 5.87M | 1.34M | 1.51M | 531K | 130K | -768K | 379K | -456K | 427K | 3.69M | 3.67M | 2.43M | -1.8M | -4.74M | -6.7M | 2.2M | 795K | -1.19M | 100K | 200K | 100K | 600K |
| Working Capital Changes | 19.51M | 22.16M | -3.88M | 10.41M | -48.94M | -71.76M | -12.94M | 5.55M | 8.94M | -11.37M | 3.68M | 1.47M | -9.19M | 19.43M | 11.57M | -16.54M | -17.23M | -1.26M | -2.89M | 13.53M | -9.31M | -6.98M | -9.23M | -10.97M | 13.92M | 20.57M | -996K | -29.9M | 20.2M | -26.9M | 3.9M |
| Change in Receivables | -26.18M | -14.47M | 34.85M | 61.9M | 12.45M | -59.12M | -20.21M | 21.15M | 5.79M | -3.26M | -4.62M | 8.97M | -15.48M | -2.5M | 4.98M | 24.88M | -23.43M | -11.23M | 20.88M | 0 | 0 | -7.17M | -7.17M | -7.31M | 7.64M | 11.96M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -28.5M | 4.28M | 4.98M | 12.84M | -18.51M | -35.86M | -14.98M | 26K | 2.04M | -12.2M | 4.61M | -5.74M | -1.85M | 13.05M | 19.9M | -20.86M | -13.87M | 708K | -7.85M | 6.83M | -2.58M | -4.25M | -11.41M | -7.32M | 6.09M | 18.14M | 9.61M | -29.8M | 19M | -29.3M | 5.7M |
| Change in Payables | 27.97M | 10.3M | -3.56M | -21.36M | -33.13M | 17.32M | 15.06M | -3.12M | -7.1M | 4.16M | 5.68M | 3.38M | 320K | 6.66M | -5.46M | 427K | -4.4M | 10.76M | -7.02M | 0 | 0 | 1.65M | 1.65M | 863K | -1.46M | 241K | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -191.47M | -257.02M | 21.92M | -30.21M | -67.87M | 39.89M | -18.36M | -16.55M | -322.31M | -7.04M | -32.92M | 31.03M | 8.64M | -51.33M | 41.17M | -806K | -9.78M | 9.43M | -51.12M | 19.65M | -26.64M | -55.05M | 49.18M | -18.8M | -55.48M | -28.17M | -12.22M | -15.8M | -100K | 10.3M | -33.5M |
| Capital Expenditures | -10.34M | -20.96M | -10.63M | -16.05M | -14.77M | -12M | -18.66M | -18M | -4.97M | -6.09M | -3.45M | -6.59M | -1.66M | -3.91M | -4.17M | -1.41M | -4.58M | -2.51M | -3.87M | -2.4M | -4.68M | -6.68M | -2.7M | -1.32M | -1.68M | -20.13M | -24.4M | -2.4M | -1.7M | -4.1M | -5.1M |
| CapEx % of Revenue | 1.82% | 4.63% | 2.65% | 2.52% | 1.82% | 1.35% | 2.93% | 3.09% | 1.1% | 1.73% | 1.22% | 2.44% | 0.5% | 1.58% | 1.88% | 0.46% | 1.42% | 1.46% | 1.94% | 0.99% | 1.73% | 2.8% | 1.53% | 0.95% | 1.25% | 15.9% | 8.43% | 1.15% | 0.99% | 2.18% | 3.2% |
| Acquisitions | 597K | -34.26M | 0 | -69.73M | 0 | 120.89M | 2.98M | 0 | -339.12M | -11.72M | 874K | 4.88M | 10.26M | -53.46M | 180K | 0 | 0 | 0 | -80.82M | -147K | -1.46M | 0 | 0 | 8.84M | 0 | 2.7M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 3.26M | -2.15M | -3.1M | 216K | 349K | 157K | 17.02M | 1.77M | 1M | 104K | 874K | 33.24M | -6K | 40.28M | 834K | 78K | 314K | 42K | -102K | -8.18M | 2.12M | -4.93M | 8.49M | 176K | -3.95M | -82K | -3K | 0 | 100K | -100K | -100K |
| Cash from Financing | 249.1M | 246.33M | -59.03M | -68.14M | -91.07M | 6.53M | -38.07M | -8.18M | 322.11M | 2.15M | -6.71M | -4.98M | -4.18M | -3.15M | -5.76M | -3.86M | -1.83M | -4.9M | -3.07M | -1.1M | 462K | 5.7M | -1.47M | 1.74M | -674K | -1.35M | -292K | -1.4M | -800K | -600K | -900K |
| Debt Issued (Net) | 282.47M | 285.12M | -31.35M | -38.84M | -38.39M | -204.88M | -35.18M | 1.66M | 345.93M | -1.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -1.97M | -7.4M | -26.99M | -23.64M | -50.72M | 215.79M | 0 | 0 | -8.98M | 10.35M | -356K | 1.23M | 1.89M | 1.32M | 1.57M | 1.91M | 3.62M | 709K | 2.4M | 3.9M | 4.66M | 10.27M | 2.83M | 5.98M | 3.48M | 2.74M | 3.76M | 2.1M | 2.3M | 1.7M | 1M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | -4.97M | -9.83M | -6.95M | -6.58M | -6.35M | -6.21M | -6.07M | -4.47M | -7.33M | -5.78M | -5.68M | -5.61M | -5.55M | -5.48M | -5.41M | -4.58M | -4.3M | -4.24M | -4.16M | -4.09M | -4.05M | -3.6M | -3.1M | -2.3M | -1.9M |
| Share Repurchases | -1.97M | -7.4M | -26.99M | -23.64M | -50.72M | -7.32M | 0 | 0 | -8.98M | 0 | -356K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -31.39M | -31.39M | -701K | -5.66M | -1.96M | -4.39M | 2.08M | -16K | -7.89M | 0 | 0 | 0 | 0 | 0 | 0 | 2K | 234K | 0 | 87K | 481K | 1.21M | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 0 | 0 |
| Net Change in Cash | 122.36M | 20.65M | -39.12M | 3.18M | -47.86M | 140.84M | -6.57M | -8.99M | 30.64M | 38.24M | -19.32M | 44.48M | 19.22M | -51.14M | 49.55M | 7.34M | 7.67M | 8.05M | -47.09M | 52.45M | -13.71M | -20.84M | 52.46M | -25.57M | -32.81M | -13.61M | 23.16M | -18.4M | 34.7M | 15M | -4.3M |
| Free Cash Flow | 55.85M | 10.73M | -7.86M | 85.42M | 98.09M | 85.73M | 31.07M | -731K | 29.47M | 33.66M | 21.1M | 14.89M | 18.02M | -491K | 9M | 10.82M | 14.94M | 255K | 3.95M | 31.41M | 7.78M | 21.83M | 2.06M | -9.83M | 21.66M | -4.21M | 11.28M | -3.6M | 33.9M | 1.2M | 25M |
| FCF Margin % | 9.81% | 2.37% | -1.96% | 13.42% | 12.07% | 9.66% | 4.89% | -0.13% | 6.52% | 9.54% | 7.48% | 5.52% | 5.41% | -0.2% | 4.07% | 3.5% | 4.63% | 0.15% | 1.98% | 13.01% | 2.88% | 9.14% | 1.17% | -7.1% | 16.08% | -3.33% | 3.9% | -1.72% | 19.77% | 0.64% | 15.68% |
| FCF Growth % | 283.22% | 236.63% | -109.2% | -12.92% | 14.42% | 175.89% | 4350.89% | -102.48% | -12.44% | 59.54% | 41.64% | -17.34% | 3769.65% | -105.45% | -16.84% | -27.52% | 5757.25% | -93.55% | -87.42% | 303.49% | -64.35% | 959.29% | 120.96% | -145.4% | 614.17% | -137.33% | 413.39% | -110.62% | 2725% | -95.2% | -9.75% |
| FCF per Share | 1.03 | 0.23 | -0.17 | 1.78 | 2.01 | 1.77 | 0.74 | -0.02 | 0.93 | 1.16 | 0.77 | 0.56 | 0.69 | -0.02 | 0.37 | 0.44 | 0.62 | 0.01 | 0.17 | 1.35 | 0.34 | 0.97 | 0.09 | -0.45 | 1.04 | -0.21 | 0.54 | -0.18 | 0.85 | 0.06 | 1.33 |
| FCF Conversion (FCF/Net Income) | -2.47x | -0.43x | -0.04x | 3.60x | 1.17x | 0.58x | -3.59x | -0.25x | -1.07x | 1.21x | 8.08x | 85.92x | 2.26x | -0.10x | -1.08x | 0.78x | 0.79x | -0.10x | -1.44x | 4.24x | 0.70x | 0.84x | 0.29x | 181.06x | -26.58x | -2.46x | 1.06x | -0.05x | 3.07x | 0.18x | 1.24x |
| Interest Paid | 1.62M | 536K | 803K | 3.42M | 3.44M | 6.25M | 16.32M | 14.85M | 4.98M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 4.25M | 0 | 24.93M | 44.28M | 23.12M | 22.72M | 5.77M | 14.94M | 6.24M | 7.09M | 6.81M | 0 | 971K | 0 | 711K | 10.2M | 2.14M | 4.2M | 262K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying COHU stock.
Cohu, Inc. (COHU) generated $31.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Cohu, Inc. (COHU) generated $10.7M 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.
Cohu, Inc. (COHU) spent $21.0M 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, Cohu, Inc. (COHU) spent $7.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Volatile working capital swings
Metrics are mathematically derived from official filings.
Operating Cash Flow Diverges From Net Income
According to reported quarterly figures, Cohu's operating cash flow was positive in several quarters where net income was negative, such as 2026Q2 with $10.4M of operating cash flow against a net loss of $159.0K, pointing to a conversion gap that is driven largely by timing rather than accrual-heavy earnings.
The conversion ratio is distorted by near-zero or negative net income denominators, so the OCF/NI figures of -65.67 and 3.42 are not meaningful on their own. The more informative pattern is that positive operating cash flow has persisted through the recent recovery even while GAAP earnings remained weak. Investors should monitor whether this reflects genuine cash earnings or working capital releases that may reverse.
Working Capital Swings Dominate Quarterly Cash
Based on reported figures, working capital absorbed $22.9M in 2026Q3 after releasing $38.1M in 2025Q4, a swing large enough to explain most of the quarter-to-quarter volatility in operating cash flow.
These reversals suggest that collections timing and inventory movements, rather than underlying operating performance, drive much of the reported cash result. The alternating pattern of large inflows and outflows implies that headline operating cash flow may overstate or understate sustainable generation depending on the quarter. Analysts should monitor receivables and inventory balances to judge whether the 2026Q3 build represents normal recovery-driven investment or a collection slowdown.
Light Capital Intensity Outside 2025 Spike
As reported in financial statements, Cohu's capital expenditure ran at roughly 1.5% to 3.2% of revenue in most recent quarters, far below the 11.3% spike in 2025Q1, indicating a capital-light base outside of episodic investment.
Capex consistently near 1.5% of revenue suggests maintenance-level spending that is modest relative to D&A of $7.2M to $13.6M per quarter, a gap that may indicate depreciation is largely reflecting prior acquisition-related intangibles rather than ongoing asset replacement needs. The 2025Q1 spike warrants understanding as a discrete project rather than a recurring pattern. Investors should monitor whether capex remains below D&A over time, which could signal underinvestment.
Capital Returns Constrained, Debt Repaid Instead
Based on Cohu's reported figures, the company paid no dividends across the ten quarters while net buybacks were small and sporadic, with the largest outflow of $10.6M in 2025Q1 coinciding with a $34.9M acquisition outflow.
The absence of dividends and modest repurchases indicates that cash has been prioritized for balance sheet repair and acquisition integration rather than shareholder returns. This is consistent with the low debt level implied by prior balance sheet findings. Investors should monitor whether management redirects surplus cash toward buybacks once the recovery in operating cash flow proves durable.
Free Cash Flow Obscures Recurring Weakness
Based on reported quarterly data, free cash flow was negative in four of the last ten quarters, including -$21.1M in 2025Q1 and -$18.0M in 2025Q3, suggesting that trailing positive results may depend heavily on the timing of working capital releases.
Stock-based compensation of $5.5M to $6.6M per quarter is a non-cash addback that flatters operating cash flow relative to economic earnings, and the 2026Q3 quarter shows zero SBC in the data, which appears inconsistent with prior periods and warrants verification. Free cash flow margins swinging between -21.8% and 29.8% suggest the cash profile is highly sensitive to timing. Investors should monitor whether the recent recovery can produce positive free cash flow without relying on large working capital inflows.