While generating a strong average FCF margin of approximately 28%, quarterly cash flows are highly volatile due to massive working capital swings that can swing operating cash flow conversion from 0.36x to 1.72x net income.
Copart, Inc. (CPRT) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | Jul'26 | Jul'25 | Jul'24 | Jul'23 | Jul'22 | Jul'21 | Jul'20 | Jul'19 | Jul'18 | Jul'17 | Jul'16 | Jul'15 | Jul'14 | Jul'13 | Jul'12 | Jul'11 | Jul'10 | Jul'09 | Jul'08 | Jul'07 | Jul'06 | Jul'05 | Jul'04 | Jul'03 | Jul'02 | Jul'01 | Jul'00 | Jul'99 | Jul'98 | Jul'97 |
|---|
| Cash from Operations | 1.6B | 1.8B | 1.47B | 1.36B | 1.18B | 990.89M | 915.07M | 646.65M | 535.07M | 492.06M | 332.5M | 265.08M | 262.59M | 199.33M | 229.67M | 242.93M | 199.41M | 203.34M | 194.06M | 182.05M | 141.94M | 135.99M | 115.2M | 79.08M | 81.99M | 56.9M | 26.2M | 30.7M | 21.9M | 24.6M |
| Operating CF Margin % | 34.39% | 38.73% | 34.76% | 35.26% | 33.61% | 36.8% | 41.49% | 31.67% | 29.63% | 33.98% | 26.21% | 23.13% | 22.57% | 19.05% | 24.85% | 27.85% | 25.8% | 27.36% | 24.73% | 32.47% | 26.85% | 29.75% | 28.74% | 22.76% | 25.91% | 22.41% | 13.78% | 21.65% | 19.18% | 19.48% |
| Operating CF Growth % | -10.85% | 22.22% | 7.94% | 15.94% | 18.75% | 8.29% | 41.51% | 20.85% | 8.74% | 47.99% | 25.44% | 0.95% | 31.74% | -13.21% | -5.46% | 21.83% | -1.93% | 4.78% | 6.6% | 28.26% | 4.38% | 18.05% | 45.68% | -3.55% | 44.1% | 117.21% | -14.67% | 40.18% | -10.98% | 117.7% |
| Net Income | 1.48B | 1.55B | 1.36B | 1.24B | 1.09B | 936.5M | 699.91M | 591.69M | 418.01M | 394.26M | 270.36M | 219.78M | 178.69M | 180.03M | 182.12M | 166.38M | 151.63M | 138.66M | 156.93M | 136.34M | 96.95M | 102.12M | 79.22M | 57.22M | 57.39M | 42.69M | 29.43M | 22M | 15.2M | 12M |
| Depreciation & Amortization | 229.5M | 215.85M | 190.26M | 159.68M | 138.6M | 123.08M | 104.26M | 85.33M | 79.04M | 57.44M | 49.64M | 48.89M | 53.73M | 56.73M | 48.17M | 45.69M | 43.24M | 41.35M | 42.8M | 37.09M | 31.46M | 31.3M | 30.81M | 25.55M | 16.31M | 14.35M | 11.48M | 9.8M | 7.8M | 7.5M |
| Stock-Based Compensation | 38.82M | 38M | 35.23M | 39.67M | 38.97M | 40.92M | 23.32M | 23.45M | 23.22M | 20.84M | 20.86M | 18.15M | 22.1M | 19.56M | 21.79M | 19.01M | 17.95M | 9.41M | 0 | 3.42M | 3.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 47.36M | -13.44M | -847K | 9.95M | 17.02M | -7.95M | 23.08M | 23.17M | 16.72M | 19.9M | 5.74M | 4.37M | -10.84M | -3.6M | -17.58M | -2.1M | -4.51M | -2.39M | 5.69M | -8.95M | -4.12M | -5.62M | -122.2K | 7.21M | 2.81M | 772K | 1.31M | -700K | -100K | 400K |
| Other Non-Cash Items | 16.02M | -11.59M | -289K | 5.45M | 17.45M | -5.84M | -1.66M | -3.08M | 6.29M | 20.41M | 2.02M | -4.47M | 26.44M | -7.42M | 4.07M | -1.82M | -4.98M | -5.27M | 6.32M | 3.01M | 26.87M | -1.28M | -553.3K | -554.2K | -270.5K | -255.3K | -157K | -200K | 500K | 200K |
| Working Capital Changes | -207.6M | 22.56M | -114.14M | -88.28M | -125.49M | -95.82M | 66.16M | -73.91M | -8.21M | -20.79M | -16.13M | -21.65M | -7.52M | -45.96M | -8.89M | 15.78M | -3.92M | 21.57M | -17.69M | 11.14M | -12.74M | 9.48M | 5.85M | -10.34M | 5.75M | -653.3K | -15.87M | -200K | -1.5M | 4.5M |
| Change in Receivables | -80.63M | -33.95M | -145.38M | -123.21M | -97.75M | -120.77M | 8.78M | -60.81M | -40.34M | -38.54M | -66.86M | -21.22M | -12.87M | -31.17M | -9.12M | -12.87M | 2.44M | 982K | -21.4M | -2.42M | -10.87M | -8.88M | -10.63B | -7.45B | 1.18M | -11.72M | -13.93M | -4.6M | -300K | -800K |
| Change in Inventory | -11.44M | 4.66M | -3.7M | 26.55M | -10.85M | -24.6M | 1.35M | -4.72M | -3.96M | 1.29M | -2.51M | -1.73M | 4.01M | -1.78M | -218K | -2.67M | -256K | -54K | 1.49M | 1.36M | -7.19M | -4.37M | 4.87B | 950.2M | -6.3M | 6.59M | 0 | 0 | 0 | 1.2M |
| Change in Payables | 32.51M | 69.6M | 59.53M | 18.01M | 36.31M | 44.61M | 41.65M | 11.13M | 53.32M | 4.27M | 48.35M | -3.93M | 5.42M | 14.75M | -3.61M | 5.61M | -2.68M | 20.61M | 1.21M | 8.65M | 4.37M | 13.25M | 5.75B | 6.5B | 5.13M | 5.12M | 0 | 0 | 0 | 0 |
| Cash from Investing | -877.6M | -587.45M | -940.08M | -1.89B | -442.31M | -465.47M | -601.21M | -356.27M | -288.48M | -335.79M | -172.88M | -81.92M | -92.1M | -208.02M | -48.09M | -84.48M | -96.03M | -59.9M | -32.6M | -135.56M | -267.92M | 107.45M | -49.34M | -76.52M | -93.11M | -49.66M | -54.73M | -10.2M | -34.6M | -11.1M |
| Capital Expenditures | -337.36M | -568.99M | -510.99M | -516.64M | -337.45M | -463M | -603.67M | -374.63M | -296.7M | -172.18M | -173.92M | -79.15M | -95.81M | -214.29M | -57.4M | -105.08M | -75.84M | -78.91M | -113.36M | -196.86M | -117.69M | -66.26M | -64.55M | -70.72M | -85.94M | -45.93M | -37.02M | -20.7M | -12.2M | -7.8M |
| CapEx % of Revenue | 7.23% | 12.24% | 12.06% | 13.35% | 9.64% | 17.2% | 27.37% | 18.35% | 16.43% | 11.89% | 13.71% | 6.91% | 8.23% | 20.48% | 6.21% | 12.05% | 9.81% | 10.62% | 14.44% | 35.11% | 22.27% | 14.49% | 16.11% | 20.36% | 27.16% | 18.09% | 19.48% | 14.6% | 10.68% | 6.18% |
| Acquisitions | 0 | 31.83M | 17.66M | -2.74M | -109.19M | -5M | -11.7M | -745K | 1.8M | -160.15M | 562K | -4.5M | -14.3M | -84.02M | -2.56M | -34.91M | -21.36M | 0 | -38.23M | -120.01M | -2.33M | -4.54M | -4.73M | -6.6M | -8.56M | -5.1M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -540.24M | -1.22M | 4.17M | 31.18M | 4.33M | 2.53M | 14.17M | 19.11M | 6.42M | 105K | 100K | 1.74M | 18.01M | 90.29M | 11.87M | 55.51M | 1.18M | 19.01M | 7.22M | 135.21M | 9.71M | 5.65M | 19.95M | 808.7K | 1.39M | 1.37M | -17.71M | -2.6M | -9.3M | -3.3M |
| Cash from Financing | -1.61B | 52.11M | 19.27M | 66.61M | -382.69M | 40.92M | -24.6M | -370.3M | -182.04M | -106.97M | -448.5M | 120.36M | -76.82M | -65.89M | -114.87M | -354.07M | 1.27M | -17.64M | -229.68M | -75.39M | 505K | 3.23M | -4.39M | -18.51M | 128.56M | -4.15M | 3.65M | 800K | 800K | 1.2M |
| Debt Issued (Net) | -60K | -49K | -10.84M | 10.55M | -417.29M | -1.12M | -1.06M | 0 | -231M | -7M | -6.03M | 348.94M | -91.29M | -80.37M | 68.75M | 375M | 0 | -17.5M | 8.25M | -2.03M | 0 | 0 | -91.2K | -329.5K | -302.9K | -7.84M | 734.4K | -600K | -1.3M | -1.5M |
| Equity Issued (Net) | -1.6B | 57.44M | 36.67M | 60.78M | 37.73M | 48.19M | 79.92M | -323.42M | 50.31M | 35.46M | -457.89M | -237.31M | -572K | -15.01M | -203.28M | -739.64M | -10.66M | -7.83M | -254.87M | -77.17M | -1.81M | 3.23M | -4.3M | -18.18M | 128.87M | 3.69M | 2.92M | 1.4M | 2.1M | 2.4M |
| 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 | 0 | 0 | 0 |
| Share Repurchases | -1.63B | 0 | 0 | 0 | 0 | 0 | 0 | -365M | 0 | 0 | -457.89M | -237.31M | -572K | -15.01M | -203.28M | -739.64M | -12.71M | -9.77M | -269.25M | -89.58M | -8.87M | 0 | -10.72M | -20.45M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -5.27M | -5.28M | -6.56M | -4.71M | -3.14M | -6.14M | -103.45M | -46.89M | -1.35M | -135.43M | 15.43M | 8.73M | 15.04M | 29.49M | 19.66M | 10.56M | 11.93M | 7.69M | 16.94M | 3.82M | 2.32M | 0 | 500 | -400 | 0 | 0 | 0 | 0 | 0 | 300K |
| Net Change in Cash | -872.63M | 1.27B | 556.72M | -426.84M | 335.98M | 570.54M | 291.4M | -88.2M | 64.42M | 54.25M | -300.16M | 297.34M | 95.04M | -76.48M | 66.1M | -194.18M | 105.5M | 123.74M | -68.67M | -28.23M | -125.96M | 246.83M | 61.57M | -15.94M | 117.44M | 3.08M | -24.88M | 21.3M | -11.9M | 14.7M |
| Free Cash Flow | 1.27B | 1.23B | 961.57M | 847.57M | 839.24M | 527.89M | 314.21M | 272.02M | 238.37M | 319.88M | 158.58M | 185.92M | 166.78M | -14.96M | 172.28M | 137.85M | 123.57M | 124.43M | 80.7M | -14.81M | 24.26M | 69.73M | 50.65M | 8.36M | -3.95M | 10.97M | -10.83M | 10M | 9.7M | 16.8M |
| FCF Margin % | 27.16% | 26.49% | 22.7% | 21.9% | 23.97% | 19.61% | 14.25% | 13.32% | 13.2% | 22.09% | 12.5% | 16.22% | 14.33% | -1.43% | 18.64% | 15.8% | 15.99% | 16.74% | 10.28% | -2.64% | 4.59% | 15.26% | 12.64% | 2.41% | -1.25% | 4.32% | -5.7% | 7.05% | 8.49% | 13.3% |
| FCF Growth % | 2.96% | 27.99% | 13.45% | 0.99% | 58.98% | 68.01% | 15.51% | 14.11% | -25.48% | 101.71% | -14.71% | 11.48% | 1214.79% | -108.68% | 24.97% | 11.56% | -0.69% | 54.19% | 644.97% | -161.05% | -65.21% | 37.68% | 505.96% | 311.84% | -135.98% | 201.28% | -208.27% | 3.09% | -42.26% | 522.22% |
| FCF per Share | 1.32 | 1.26 | 0.99 | 0.88 | 0.87 | 0.55 | 0.33 | 0.28 | 0.25 | 0.34 | 0.16 | 0.18 | 0.16 | -0.01 | 0.16 | 0.11 | 0.09 | 0.09 | 0.06 | -0.01 | 0.02 | 0.05 | 0.03 | 0.01 | -0.00 | 0.01 | -0.01 | 0.01 | 0.01 | 0.01 |
| FCF Conversion (FCF/Net Income) | 1.08x | 1.16x | 1.08x | 1.10x | 1.08x | 1.06x | 1.31x | 1.09x | 1.28x | 1.25x | 1.23x | 1.21x | 1.47x | 1.11x | 1.26x | 1.46x | 1.32x | 1.44x | 1.24x | 1.34x | 1.46x | 1.33x | 1.45x | 1.38x | 1.43x | 1.33x | 0.89x | 1.40x | 1.44x | 2.05x |
| Interest Paid | 0 | 2.02M | 3.13M | 2.61M | 18.54M | 19.72M | 19.73M | 19.29M | 20.34M | 23.22M | 23.61M | 18.12M | 8.77M | 10.27M | 11.33M | 3.89M | 216K | 353K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 409M | 285.89M | 257.51M | 263.23M | 178.24M | 83.77M | 82.45M | 142.16M | 14.01M | 127.98M | 109.92M | 82.81M | 95.18M | 106.58M | 85.14M | 93.99M | 71.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying CPRT stock.
Copart, Inc. (CPRT) generated $1.60B in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.
Copart, Inc. (CPRT) generated $1.27B in free cash flow in 2026. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Copart, Inc. (CPRT) spent $337.4M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2026, Copart, Inc. (CPRT) spent $1.63B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Highly volatile quarterly cash flows
Metrics are mathematically derived from official filings.
Earnings Quality Solid, But Conversion Volatile
Copart's operating cash flow typically exceeds net income, with an OCF/NI ratio of 1.09 in Q4 2026, but the ratio has swung dramatically from 0.36 to 1.72 over the last ten quarters, suggesting significant non-cash or timing adjustments. As reported in financial statements, this volatility complicates forecasting.
The relationship between net income and operating cash flow is generally healthy, with D&A being a solid non-cash add-back. However, the extreme quarterly swings in the OCF/NI ratio, driven largely by working capital changes, indicate that reported earnings do not provide a reliable guide to underlying cash generation in any single period. This suggests investors should focus on longer-term averages for conversion quality rather than quarterly snapshots.
FCF Margin Swings Mask Underlying Strength
While Copart's FCF margin has ranged from a low of 5.2% to a high of 47.3% over the past ten quarters, its average FCF margin is a robust ~28%, demonstrating strong underlying cash generation power despite the quarterly noise. Based on reported figures, the high watermark in Q3 2025 appears to be an outlier.
The FCF trajectory is not a smooth line but a series of sharp peaks and troughs directly correlated with working capital cycles. The underlying trend, however, is one of strong and consistent FCF generation when viewed on a trailing basis. The decelerating revenue growth noted in income statement analysis could pressure FCF margins going forward if CapEx is not scaled down proportionally.
Massive Working Capital Swings Dominate Cash Flows
Quarterly working capital changes have swung from a use of $289.6 million in Q2 2026 to a source of $233.6 million in Q3 2025, completely overwhelming operating income and creating significant cash flow volatility. According to recent SEC filings, this pattern suggests large, lumpy collections or inventory cycles in the salvage vehicle business.
Working capital management is the primary driver of Copart's cash flow volatility. The massive negative swings in Q2 periods (e.g., -$289.6M in Q2 2026, -$270.2M in Q2 2025) appear to be a consistent seasonal pattern, likely related to the timing of vehicle sales and collections. This cyclicality requires careful working capital forecasting and makes quarterly cash flow analysis less meaningful than annual trends.
Strategic Use of Cash Emerging Amid Slowdown
Copart's capital deployment shifted significantly in 2026, with a major $1.4 billion share repurchase in Q3 2026 following years of minimal buyback activity, while dividends remain absent. As disclosed in financial statements, this suggests a change in capital allocation philosophy as growth moderates.
The company has historically been a net cash accumulator with minimal deployment, but the large share buyback in Q3 2026 represents a meaningful return of capital. The continued absence of dividends indicates management prefers opportunistic repurchases. The small, intermittent net acquisitions suggest a bolt-on growth strategy rather than transformative M&A, which aligns with the company's asset-heavy model.
Cumulative Earnings and Cash Flows Diverge
Over the 10-quarter period provided, Copart generated $3.74 billion in cumulative net income but $4.44 billion in cumulative operating cash flow, a positive $700 million gap driven by non-cash charges like depreciation. Based on reported figures, this long-term divergence is a positive indicator of earnings quality.
The cumulative positive gap between operating cash flow and net income is a strong fundamental signal, indicating that Copart's earnings are backed by real cash generation and are not inflated by aggressive accounting. The gap is primarily driven by substantial D&A, which averaged ~$56 million per quarter, reflecting the capital-intensive nature of its yard operations. This sustained positive divergence should provide a buffer for cash flows as growth decelerates.
Cash Flow Obscured by Timing and Volatility
The cash flow statement obscures the underlying economic reality due to extreme working capital volatility; for instance, the $278.7M FCF in Q4 2026 was only $57.9M in the sequential quarter, a 89% drop not reflective of operational performance. According to financial statements, this volatility makes single-quarter analysis highly misleading.
The key obscuring factor is the massive, lumpy movement in working capital, which can swing reported OCF by hundreds of millions of dollars quarter-to-quarter. Furthermore, the capex profile is inconsistent, ranging from a high of $236.8M to a low of $69.6M, making it difficult to separate maintenance from growth spending. Investors should look through the quarterly noise to assess the multi-year trends in conversion and deployment to understand the true cash economics of the business.