Cash flow generation remains volatile, as evidenced by the OCF/NI ratio fluctuating from 0.36 in 2026Q2 to 1.72 in 2025Q3, reflecting significant sensitivity to working capital cycles.
| Metric | TTM | 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 | Jul'96 |
|---|
| Cash from Operations | 1.69B | 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 | 11.3M |
| Operating CF Margin % | - | 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% | 9.56% |
| Operating CF Growth % | -34.25% | 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% | 117.31% |
| Net Income | 1.55B | 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 | 11.2M |
| Depreciation & Amortization | 221.01M | 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 | 6M |
| Stock-Based Compensation | 38.11M | 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 | 0 |
| Deferred Taxes | -5.23M | -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 | -300K |
| Other Non-Cash Items | -7.65M | -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 | 1M |
| Working Capital Changes | -109.68M | 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 | -6.6M |
| Change in Receivables | -89.9M | -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 | -5.5M |
| Change in Inventory | -4.61M | 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 | 1.8M |
| Change in Payables | 8.06M | 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 | 0 |
| Cash from Investing | 905.07M | -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 | -12.4M |
| Capital Expenditures | -346.19M | -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 | -8.6M |
| CapEx % of Revenue | 7.46% | 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% | 7.28% |
| Acquisitions | 27.3M | 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 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 2.04B | -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 | -3.8M |
| 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 | 400K |
| Debt Issued (Net) | -16K | -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 | -600K |
| 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 | 900K |
| 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 | 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 | 0 |
| Other Financing | -6.22M | -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 | 100K |
| Net Change in Cash | 987.64M | 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 | -700K |
| Free Cash Flow | 1.34B | 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 | 2.7M |
| FCF Margin % | 28.87% | 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% | 2.28% |
| FCF Growth % | 13.37% | 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% | 157.45% |
| FCF per Share | 1.39 | 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 | 0.00 |
| FCF Conversion (FCF/Net Income) | 0.86x | 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 | 1.01x |
| Interest Paid | 688K | 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 | 0 |
| Taxes Paid | -298.93M | 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 | 0 |
Working capital volatility
According to quarterly financial data, Copart's OCF/NI ratio exhibits significant volatility, ranging from a low of 0.36 in 2026Q2 to a high of 1.72 in 2025Q3, which indicates that reported net income is frequently decoupled from the actual cash generated by core operations during specific periods.
The wide variance in the conversion ratio suggests that accrual-based accounting adjustments, particularly those related to inventory and service fee timing, create substantial quarterly noise. Investors should monitor whether this divergence is a structural feature of the auction model or a temporary byproduct of shifting vehicle sales volumes.
As reported in recent financial statements, Copart's free cash flow margins have fluctuated dramatically, collapsing to 3.8% in 2024Q2 before recovering to 40.7% in 2026Q3, a trend that highlights the sensitivity of cash generation to the company's cyclical working capital requirements and periodic capital expenditure spikes.
The inconsistency in FCF margins suggests that while the underlying business is highly profitable, the timing of cash inflows is heavily influenced by external factors such as insurance claim processing cycles. This volatility warrants caution when projecting long-term cash flow growth based on any single quarter's performance.
Based on the provided cash flow statements, Copart experienced a significant working capital outflow of $289.6 million in 2026Q2, which directly offset net income and highlights the company's vulnerability to timing differences in vehicle inventory settlement and the collection of auction-related service fees from insurance carriers.
The recurring pattern of large negative working capital changes in the second quarter of each fiscal year suggests a seasonal build-up or settlement cycle that temporarily masks the company's true cash-generating capacity. Analysts should interpret these swings as operational timing differences rather than a fundamental deterioration in the business model.
As evidenced by the $1.4 billion share repurchase in 2026Q3, Copart has shifted from a period of extreme cash accumulation to more aggressive capital return, though the lack of a consistent dividend policy suggests management remains focused on maintaining a fortress balance sheet for potential strategic opportunities.
The recent buyback activity appears to be a tactical response to excess liquidity rather than a permanent change in capital allocation philosophy. Given the company's history of organic growth, investors should watch for whether this capital deployment signals a transition toward a more mature, shareholder-return-focused phase of the corporate lifecycle.
Quick answers to the most common questions about buying CPRT stock.
Copart, Inc. (CPRT) generated $1.80B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Copart, Inc. (CPRT) generated $1.23B 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.
Copart, Inc. (CPRT) spent $569.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.