Operating cash flow exceeded net income in most quarters (OCF/NI averaged 1.08–2.63), and cumulative OCF of $3.2B surpassed cumulative net income of $1.9B, though quarterly FCF swung from $96.8M to $579.4M due to working capital timing.
DexCom, Inc. (DXCM) cash flow statement — 23-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 |
|---|
| Cash from Operations | 1.75B | 1.44B | 989.5M | 748.5M | 669.5M | 442.5M | 475.6M | 314.5M | 123.2M | 92M | 56.2M | 49M | 23.6M | 2.4M | -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 % | 403.13% | 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 Income | 999.7M | 836.3M | 576.2M | 541.5M | 341.2M | 154.7M | 493.6M | 101.1M | -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 & Amortization | 264.1M | 251.8M | 217.7M | 186M | 155.9M | 102M | 67.1M | 48.7M | 29.1M | 16.1M | 15M | 10.8M | 8.4M | 7M | 6.6M | 3.76M | 2.44M | 2.37M | 3.58M | 3.33M | 2.7M | 1.07M | 935.49K | 353.55K |
| Stock-Based Compensation | 162.4M | 159.6M | 170.4M | 150.8M | 126.5M | 113.4M | 119.4M | 102.7M | 101.9M | 106.2M | 110.8M | 82.7M | 50M | 24.6M | 18.4M | 13.51M | 9.44M | 8.37M | 7.68M | 6.12M | 5.85B | 1.67B | 0 | 0 |
| Deferred Taxes | 196.9M | 182.2M | -43.8M | -55M | -21.6M | -4.9M | -277.3M | 4.2M | -80.1M | 0 | 1.3M | 300K | 300K | 300K | -1.3M | 32.16M | -814K | -8.12M | -7.68M | -6.12M | -5.85B | -1.67B | 0 | 0 |
| Other Non-Cash Items | -71.8M | -92.6M | -39.8M | -78M | 39.8M | 209.3M | 93.6M | 51.7M | 240.3M | 17.3M | 1M | 37.2M | 100K | 3.1M | 1.6M | -31.23M | 11.22M | 13.76M | 8.04M | 5.63M | 5.48M | 1.77M | 29.91K | 0 |
| Working Capital Changes | 197.4M | 103.4M | 108.8M | 3.2M | 27.7M | -132M | -20.8M | 6.1M | -40.9M | 2.6M | -6.3M | -24.4M | -12.8M | -2.8M | -3.9M | -3.58M | -9.79M | -2.24M | 6.11M | 3.71M | -5.31M | 5.38M | 552.44K | 99.31K |
| Change in Receivables | 84.1M | -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 | -120.48M | 0 | 0 | 0 |
| Change in Inventory | -153M | -63.7M | 12.4M | -252.6M | 49.3M | -112.2M | -114.5M | -49.1M | -25.5M | 400K | -9.8M | -19.2M | -7M | -1.6M | 700K | -59K | -5.47M | -195K | -1.31M | 274K | -1.41M | 0 | 0 | 0 |
| Change in Payables | 245.6M | 347M | 211.7M | 466.5M | 295.1M | 58M | 194.5M | 109M | 56.2M | 21.1M | 21.1M | 17.8M | 8.3M | 2.4M | 300K | 996K | -432K | 1.51M | -291K | 1.77M | -3.47B | 4.94B | 0 | 0 |
| Cash from Investing | 530.7M | 536M | -207.5M | -507.2M | -521.5M | -216.1M | -1.02B | -1.02B | -139.8M | -144.4M | -55.9M | -51.5M | -16.8M | 20.9M | 28.4M | -46.37M | -25.61M | -14.1M | 24.32M | -8.44M | -26.56M | -18.17M | -1.74M | 7.37M |
| Capital Expenditures | -343.7M | -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 Revenue | 6.92% | 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% | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | -3.9M | -30.2M | 0 | 835.2M | -11.3M | 0 | 300K | -500K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -40.1M | 600K | -15.5M | -17.6M | -14.3M | 10.1M | -11.3M | -835.2M | -61.4M | -78.4M | -500K | -17.7M | -600K | 28.8M | 37.9M | 4K | 6K | 302K | 0 | 0 | 0 | 0 | 20.06K | 9.06K |
| Cash from Financing | -2.33B | -1.69B | -734.8M | -318.6M | -552.5M | 10.4M | 912.1M | 10.7M | 710.4M | 399.1M | 8.1M | 16.8M | 21.8M | 11.8M | 10.2M | 74.18M | 69.65M | 44.38M | 2.71M | 46.6M | 51.21M | 50.74M | 21.38M | 33.44K |
| Debt Issued (Net) | 0 | -1.21B | 0 | 443.3M | 0 | 0 | 906.2M | 0 | 836.6M | 389M | -2.3M | -2.3M | -2.2M | -200K | 6.6M | -500K | -900K | -1.93M | 950K | 48.43M | 3.03M | 0 | 0 | 0 |
| Equity Issued (Net) | -1.08B | -471.9M | -721.8M | -662.1M | -535.2M | 20.3M | 15.3M | 11.9M | -89.2M | 10.1M | 10.4M | 19.1M | 24M | 12M | 3.6M | 74.7M | 70.55M | 46.31M | 1.76M | -1.83M | 48.19M | 50.74M | 21.38M | 33.44K |
| 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 |
| Share Repurchases | -1.1B | -500M | -750M | -688.7M | -557.7M | 0 | 0 | 0 | -100M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.73M | 0 | 0 | 0 | 0 |
| Other Financing | -1.25B | -7M | -13M | -99.8M | -17.3M | -9.9M | -9.4M | -1.2M | -37M | 0 | 0 | 0 | 0 | 0 | 0 | -16K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | -55.1M | 311.8M | 39.8M | -75.8M | -410.3M | 235.4M | 371.8M | -690.7M | 695.6M | 347M | 8.4M | 14.3M | 28.6M | 35.1M | 5.5M | -2.34M | 1.31M | -9.12M | -10.41M | 4.95M | -19.08M | 10.02M | 7.21M | -2.06M |
| Free Cash Flow | 1.41B | 1.08B | 630.7M | 511.9M | 304.7M | 53.3M | 276.6M | 134.5M | 56.1M | 26M | 500K | 15.7M | 7.4M | -5.5M | -42.6M | -38.13M | -49.54M | -42.38M | -39.94M | -36.65M | -47.09M | -27.23M | -14.19M | -9.87M |
| FCF Margin % | 28.27% | 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 % | 146.15% | 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 Share | 3.59 | 2.66 | 1.53 | 1.20 | 0.71 | 0.12 | 0.71 | 0.36 | 0.16 | 0.08 | 0.00 | 0.05 | 0.02 | -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) | 1.41x | 1.72x | 1.72x | 1.38x | 1.96x | 2.04x | 0.96x | 3.11x | -0.97x | -1.83x | -0.86x | -0.85x | -1.05x | -0.08x | 0.61x | 0.67x | 0.77x | 0.74x | 0.68x | 0.72x | 0.94x | 0.73x | 0.89x | 0.95x |
| Interest Paid | 0 | 11.4M | 11.4M | 12.4M | 12.2M | 11.6M | 10.6M | 10.4M | 3.6M | 2.4M | 100K | 300K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 94.4M | 198M | 212.3M | 114.2M | 16.8M | 3.6M | 4.8M | 2.3M | 1.4M | 100K | 100K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying DXCM stock.
DexCom, Inc. (DXCM) generated $1.44B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
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.
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.
In 2025, DexCom, Inc. (DXCM) spent $500.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Abbott price competition
Metrics are mathematically derived from official filings.
Earnings Quality: OCF/NI Volatility
Operating cash flow exceeded net income in most quarters, with OCF/NI ranging from 1.08 to 2.63, indicating strong cash conversion, though the 2026Q2 ratio dipped to 1.08, per reported quarterly data.
The wide fluctuation in OCF/NI, from 1.08 in 2026Q2 to 2.63 in 2026Q1, suggests that working capital swings, not earnings quality, drive the variability. The 2026Q2 dip appears tied to a $97.6M working capital outflow, likely reflecting inventory builds or receivable timing, which may normalize. Investors should monitor whether the elevated OCF/NI in quarters like 2026Q1 (2.63) is sustainable or a one-time benefit from payables management.
FCF Growth: Strong but Uneven
Free cash flow margin averaged 20.5% over the last four quarters, but quarterly FCF swung from $96.8M to $579.4M, reflecting working capital volatility, as reported in the cash flow statement.
The FCF trajectory shows robust growth, with 2026Q1 FCF of $449.0M and 2025Q3 FCF of $579.4M, but 2025Q1 and 2024Q3 saw FCF margins below 10%. This unevenness appears driven by working capital swings, not operational deterioration, as revenue growth remains strong. The 2026Q2 FCF of $184.5M, while lower than the prior quarter, still represents a 14.1% margin, suggesting the underlying business generates solid cash.
Capital Intensity: Moderate and Declining
CapEx as a percentage of revenue declined from 11.2% in 2024Q4 to 6.5% in 2026Q2, indicating lower capital intensity as the G7 manufacturing scales, based on reported quarterly figures.
The reduction in CapEx/Revenue from 11.2% to 6.5% suggests that Dexcom is past the peak investment phase for G7 capacity, allowing more cash to flow to FCF. However, the absolute CapEx remains elevated at $84.7M in 2026Q2, reflecting ongoing automation investments. This trend supports margin expansion, but investors should watch for any new product cycle that could require a step-up in capital spending.
Working Capital Swings: Inventory and Receivables
Working capital changes swung from +$214.4M in 2026Q1 to -$97.6M in 2026Q2, indicating significant timing effects in collections and inventory, as per the cash flow data.
The large positive working capital contribution in 2026Q1 (likely from payables or collections) reversed in 2026Q2, causing a $312M swing in operating cash flow. This volatility appears tied to channel mix shifts and inventory builds ahead of new product launches. While not alarming, it complicates quarterly comparisons; investors should focus on trailing twelve-month cash flow to smooth these effects.
Capital Returns: Buybacks Resume
Dexcom repurchased $603.6M of stock in 2026Q2, following $312.8M in 2025Q4 and $750M in 2024Q3, while paying no dividends, as disclosed in the cash flow statement.
The resumption of aggressive buybacks, with $603.6M in a single quarter, signals management's confidence in cash generation and undervaluation. However, this deployment reduces cash reserves and may increase leverage if funded with debt. Given the company's healthy balance sheet, the buybacks appear manageable, but investors should monitor the pace against FCF, which was only $184.5M in 2026Q2, suggesting the buyback may be debt-funded.
Cumulative Cash vs. Earnings: Positive Gap
Over the last ten quarters, cumulative operating cash flow of $3.2B exceeded cumulative net income of $1.9B, indicating high earnings quality, based on reported quarterly data.
The cumulative OCF/NI ratio of 1.7 over the period suggests that earnings are more than fully backed by cash, with the excess driven by non-cash charges like D&A and SBC. This divergence is a positive signal, indicating that the company is not relying on aggressive accruals to boost earnings. However, the gap may narrow if working capital outflows persist, so investors should track this trend.
SBC and Working Capital: Cash Flow Distortions
Stock-based compensation averaged $40M per quarter, adding back to operating cash flow, while working capital swings of up to $214M distort quarterly cash flow, as per the cash flow statement.
The cash flow statement adds back SBC, which is a non-cash expense, but it still represents a real cost to shareholders. Over the last ten quarters, SBC totaled $400M, which is significant relative to net income. Additionally, working capital swings, particularly in 2026Q1 and 2025Q3, may overstate the underlying cash generation. Investors should adjust for these items to assess true cash-generative capacity.