VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
DXCMDexCom, Inc.
$70.14$27.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksDXCMCash Flow

DexCom, Inc. (DXCM) Cash Flow Statement

23Y historyFree accessUpdated daily

Cash conversion remains robust, with an OCF/NI ratio of 2.63 in 2026Q1, although free cash flow margins remain highly sensitive to operational scaling, swinging from 7.8% to 47.9% over the observed period.

DXCM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03
Cash from Operations1.78B1.44B989.5M748.5M669.5M442.5M475.6M314.5M123.2M92M56.2M49M23.6M2.4M-33.1M-30.13M-42.68M-39.39M-37.45M-33.21M-43.73M-22.55M-12.43M-9.46M
Operating CF Margin %-30.9%24.54%20.66%23.01%18.07%24.68%21.31%11.94%12.8%9.8%12.19%9.1%1.5%-33.13%-39.5%-87.75%-132.65%-380.68%-717.68%-2015.63%---
Operating CF Growth %422.73%45.6%32.2%11.8%51.3%-6.96%51.22%155.28%33.91%63.7%14.69%107.63%883.33%107.25%-9.87%29.41%-8.34%-5.17%-12.78%24.07%-93.91%-81.47%-31.36%-
Net Income930.4M836.3M576.2M541.5M341.2M154.7M493.6M101.1M-127.1M-50.2M-65.6M-57.6M-22.4M-29.8M-54.5M-44.75M-55.17M-53.52M-55.18M-45.88M-46.6M-30.77M-13.95M-9.91M
Depreciation & Amortization258.9M251.8M217.7M186M155.9M102M67.1M48.7M29.1M16.1M15M10.8M8.4M7M6.6M3.76M2.44M2.37M3.58M3.33M2.7M1.07M935.49K353.55K
Stock-Based Compensation168.7M159.6M170.4M150.8M126.5M113.4M119.4M102.7M101.9M106.2M110.8M82.7M50M24.6M18.4M13.51M9.44M8.37M7.68M6.12M5.85B1.67B00
Deferred Taxes188.3M182.2M-43.8M-55M-21.6M-4.9M-277.3M4.2M-80.1M01.3M300K300K300K-1.3M32.16M-814K-8.12M-7.68M-6.12M-5.85B-1.67B00
Other Non-Cash Items-14.3M-92.6M-39.8M-78M39.8M209.3M93.6M51.7M240.3M17.3M1M37.2M100K3.1M1.6M-31.23M11.22M13.76M8.04M5.63M5.48M1.77M29.91K0
Working Capital Changes250.5M103.4M108.8M3.2M27.7M-132M-20.8M6.1M-40.9M2.6M-6.3M-24.4M-12.8M-2.8M-3.9M-3.58M-9.79M-2.24M6.11M3.71M-5.31M5.38M552.44K99.31K
Change in Receivables-177.6M-201.9M-35M-260.1M-199.9M-75.5M-142.3M-60M-93.2M-31.8M-27.2M-31.7M-16.3M-6.5M-7M-5.88M-3.18M-2.37M-903K-95K-120.48M000
Change in Inventory-4.7M-63.7M12.4M-252.6M49.3M-112.2M-114.5M-49.1M-25.5M400K-9.8M-19.2M-7M-1.6M700K-59K-5.47M-195K-1.31M274K-1.41M000
Change in Payables366.7M347M211.7M466.5M295.1M58M194.5M109M56.2M21.1M21.1M17.8M8.3M2.4M300K996K-432K1.51M-291K1.77M-3.47B4.94B00
Cash from Investing137.3M536M-207.5M-507.2M-521.5M-216.1M-1.02B-1.02B-139.8M-144.4M-55.9M-51.5M-16.8M20.9M28.4M-46.37M-25.61M-14.1M24.32M-8.44M-26.56M-18.17M-1.74M7.37M
Capital Expenditures-353.1M-363.5M-358.8M-236.6M-364.8M-389.2M-199M-180M-67.1M-66M-55.7M-33.3M-16.2M-7.9M-9.5M-8.01M-6.86M-2.99M-2.49M-3.44M-3.35M-4.68M-1.76M-408.61K
CapEx % of Revenue7.33%7.8%8.9%6.53%12.54%15.9%10.33%12.2%6.5%9.19%9.72%8.28%6.25%4.94%9.51%10.5%14.11%10.08%25.33%74.41%154.49%---
Acquisitions0000-3.9M-30.2M0835.2M-11.3M0300K-500K000000000000
Investments------------------------
Other Investing-400K600K-15.5M-17.6M-14.3M10.1M-11.3M-835.2M-61.4M-78.4M-500K-17.7M-600K28.8M37.9M4K6K302K000020.06K9.06K
Cash from Financing-1.72B-1.69B-734.8M-318.6M-552.5M10.4M912.1M10.7M710.4M399.1M8.1M16.8M21.8M11.8M10.2M74.18M69.65M44.38M2.71M46.6M51.21M50.74M21.38M33.44K
Debt Issued (Net)0-1.21B0443.3M00906.2M0836.6M389M-2.3M-2.3M-2.2M-200K6.6M-500K-900K-1.93M950K48.43M3.03M000
Equity Issued (Net)-509.2M-471.9M-721.8M-662.1M-535.2M20.3M15.3M11.9M-89.2M10.1M10.4M19.1M24M12M3.6M74.7M70.55M46.31M1.76M-1.83M48.19M50.74M21.38M33.44K
Dividends Paid000000000000000000000000
Share Repurchases-535.8M-500M-750M-688.7M-557.7M000-100M0000000000-2.73M0000
Other Financing-1.21B-7M-13M-99.8M-17.3M-9.9M-9.4M-1.2M-37M000000-16K00000000
Net Change in Cash212.3M311.8M39.8M-75.8M-410.3M235.4M371.8M-690.7M695.6M347M8.4M14.3M28.6M35.1M5.5M-2.34M1.31M-9.12M-10.41M4.95M-19.08M10.02M7.21M-2.06M
Free Cash Flow1.43B1.08B630.7M511.9M304.7M53.3M276.6M134.5M56.1M26M500K15.7M7.4M-5.5M-42.6M-38.13M-49.54M-42.38M-39.94M-36.65M-47.09M-27.23M-14.19M-9.87M
FCF Margin %29.67%23.11%15.64%14.13%10.47%2.18%14.36%9.11%5.44%3.62%0.09%3.91%2.85%-3.44%-42.64%-50%-101.86%-142.73%-406.01%-792.09%-2170.12%---
FCF Growth %148.5%70.79%23.21%68%471.67%-80.73%105.65%139.75%115.77%5100%-96.82%112.16%234.55%87.09%-11.72%23.02%-16.88%-6.1%-8.98%22.17%-72.92%-91.95%-43.72%-
FCF per Share3.632.661.531.200.710.120.710.360.160.080.000.050.02-0.02-0.16-0.15-0.22-0.24-0.34-0.32-0.43-0.36-1.55-1.14
FCF Conversion (FCF/Net Income)1.54x1.72x1.72x1.38x1.96x2.04x0.96x3.11x-0.97x-1.83x-0.86x-0.85x-1.05x-0.08x0.61x0.67x0.77x0.74x0.68x0.72x0.94x0.73x0.89x0.95x
Interest Paid011.4M11.4M12.4M12.2M11.6M10.6M10.4M3.6M2.4M100K300K000000000000
Taxes Paid094.4M198M212.3M114.2M16.8M3.6M4.8M2.3M1.4M100K100K000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Channel shift margin compression

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Driven by Accruals

As reported in recent financial statements, DexCom consistently generates operating cash flow significantly exceeding net income, with an OCF/NI ratio reaching 2.63 in 2026Q1, which suggests that non-cash charges and working capital movements are playing a substantial role in the company's reported cash-generative capacity.

The persistent gap between net income and operating cash flow indicates that accounting earnings may be a conservative proxy for actual cash generation. Investors should monitor whether this divergence is driven by sustainable operational efficiencies or temporary fluctuations in non-cash accruals and deferred tax items.

FCF Volatility Reflects Operational Scaling

Based on quarterly data, free cash flow margins have exhibited extreme variance, swinging from a low of 7.8% in 2023Q4 to a peak of 47.9% in 2025Q3, which suggests that the company's cash trajectory is highly sensitive to the timing of large-scale manufacturing and commercial investments.

The lack of a stable FCF margin trend implies that the business is still in a heavy investment phase where capital intensity fluctuates with product cycle transitions. This volatility warrants caution, as it complicates the predictability of cash available for shareholder returns or debt reduction.

Capital Intensity Remains Elevated

According to SEC filings, the company's capital expenditure as a percentage of revenue has fluctuated between 5.1% and 11.2% over the last ten quarters, indicating that maintaining a competitive manufacturing edge requires consistent and significant reinvestment into automated production facilities and sensor assembly infrastructure.

The elevated CapEx levels suggest that DexCom is prioritizing long-term capacity expansion over immediate cash preservation. This capital intensity appears necessary to support the G7 ramp-up, though it may continue to exert pressure on free cash flow until manufacturing yields reach a more mature, steady state.

Working Capital Swings Impact Liquidity

As evidenced by the $151.0 million outflow in 2025Q4 followed by a $231.6 million inflow in 2025Q3, working capital dynamics are highly erratic, which suggests that inventory management and the timing of pharmacy channel collections are creating significant, non-linear impacts on the company's quarterly cash flow profile.

These sharp reversals in working capital suggest that the company's cash position is vulnerable to the timing of large-scale inventory builds and channel-specific payment cycles. Analysts should investigate whether these swings are indicative of underlying supply chain inefficiencies or merely the result of seasonal demand patterns.

Aggressive Buybacks Amidst Growth

Based on reported figures, the company has utilized significant cash for share repurchases, including a $750 million outlay in 2024Q3, which suggests that management is prioritizing capital returns to shareholders despite the ongoing need for heavy reinvestment in its core CGM manufacturing and R&D capabilities.

The decision to deploy substantial cash toward buybacks while simultaneously funding high capital expenditures may indicate management's confidence in long-term cash flow stability. However, investors should monitor if this capital allocation strategy limits the company's flexibility to pursue strategic acquisitions or respond to competitive pricing pressures.

DXCM — Frequently Asked Questions

Quick answers to the most common questions about buying DXCM stock.

How much cash does DexCom, Inc. (DXCM) generate from operations?

DexCom, Inc. (DXCM) generated $1.44B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is DexCom, Inc.'s free cash flow?

DexCom, Inc. (DXCM) generated $1.08B 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.

What is DexCom, Inc.'s capital expenditure (CapEx)?

DexCom, Inc. (DXCM) spent $363.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does DexCom, Inc. distribute cash to shareholders?

In 2025, DexCom, Inc. (DXCM) spent $500.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.