Operating cash flow to net income swung from 0.53 in 2025Q1 to 2.58 in 2025Q4, but FCF margin fell to 1.9% in 2026Q2, with a $1.5B acquisition outflow and negative working capital changes obscuring underlying cash generation.
ESAB Corporation (ESAB) cash flow statement — 7-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 |
|---|
| Cash from Operations | 258.87M | 260.57M | 355.4M | 330.49M | 214.36M | 250.74M | 309.18M | 249.83M |
| Operating CF Margin % | - | 9.17% | 12.97% | 11.91% | 8.27% | 10.33% | 15.85% | 11.12% |
| Operating CF Growth % | -38.69% | -26.68% | 7.54% | 54.18% | -14.51% | -18.9% | 23.76% | - |
| Net Income | 172.52M | 233.23M | 270.75M | 216.07M | 228.01M | 238.68M | 159.87M | 176.73M |
| Depreciation & Amortization | 99M | 84.11M | 66.79M | 69.7M | 65.98M | 75.9M | 76.64M | 80.07M |
| Stock-Based Compensation | 17.42M | 16.94M | 19.78M | 16.12M | 12.96M | 6.27M | 6.44M | 5.88M |
| Deferred Taxes | -44.09M | -35.66M | -2.6M | -25.41M | -20.2M | -8.64M | -14.03M | -22.62M |
| Other Non-Cash Items | -175.44M | -2.78M | 15.04M | 1.48M | -6.92M | -11.65M | -3.37M | 32.95M |
| Working Capital Changes | -4.53M | -35.26M | -14.36M | 52.53M | -65.47M | -49.81M | 83.63M | -23.17M |
| Change in Receivables | -30.39M | -40.01M | -4.85M | -6.01M | -8.14M | -67.85M | 27.73M | 16.98M |
| Change in Inventory | -19.68M | -5.57M | -22.5M | 17.96M | -10.07M | -117.35M | 34.84M | 4.66M |
| Change in Payables | 19.85M | 6.69M | 31.86M | -19.82M | -28.79M | 114.5M | 7.06M | -37.82M |
| Cash from Investing | -1.88B | -479.88M | -205.7M | -62.24M | -184.42M | -35.27M | -34.57M | -37.46M |
| Capital Expenditures | -62.26M | -47.29M | -51.78M | -48.18M | -40.24M | -35.58M | -40.14M | -44.45M |
| CapEx % of Revenue | 2.07% | 1.66% | 1.89% | 1.74% | 1.55% | 1.47% | 2.06% | 1.98% |
| Acquisitions | -1.47B | 0 | -149.86M | -18.66M | -149.03M | -4.88M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | -350.22M | -432.6M | -4.06M | 4.6M | 4.85M | 5.2M | 5.57M | 6.99M |
| Cash from Financing | 1.58B | 113.7M | 31.67M | -219.72M | 7.56M | -221.57M | -326.42M | -176.45M |
| Debt Issued (Net) | 1.43B | 158.57M | 65.5M | -202.5M | 1.22B | 673K | -190K | -4.89M |
| Equity Issued (Net) | 310.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -24.39M | -21.91M | -16.99M | -13.34M | -6.05M | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -130.4M | -22.95M | -16.83M | -3.88M | -1.21B | -222.24M | -326.23M | -171.56M |
| Net Change in Cash | -40.73M | -63.49M | 147.35M | 29.98M | 30.82M | -8M | -55.63M | 33.87M |
| Free Cash Flow | 196.61M | 213.28M | 303.62M | 282.32M | 174.12M | 215.15M | 269.04M | 205.38M |
| FCF Margin % | 6.55% | 7.5% | 11.08% | 10.17% | 6.71% | 8.86% | 13.8% | 9.14% |
| FCF Growth % | -23.84% | -29.75% | 7.55% | 62.14% | -19.07% | -20.03% | 31% | - |
| FCF per Share | 3.19 | 3.50 | 4.97 | 4.65 | 2.89 | 3.58 | 4.48 | 3.42 |
| FCF Conversion (FCF/Net Income) | 1.14x | 1.15x | 1.34x | 1.61x | 0.96x | 1.07x | 1.96x | 1.44x |
| Interest Paid | 0 | 0 | 62.28M | 79.15M | 34.68M | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 94.53M | 132.9M | 85.66M | 0 | 0 | 0 |
Quick answers to the most common questions about buying ESAB stock.
ESAB Corporation (ESAB) generated $260.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
ESAB Corporation (ESAB) generated $213.3M 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.
ESAB Corporation (ESAB) spent $47.3M 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, ESAB Corporation (ESAB) returned $21.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
EPS volatility and margin compression
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Signals Timing Issues
ESAB's operating cash flow to net income ratio swung from 0.53 in 2025Q1 to 2.58 in 2025Q4, indicating significant timing effects in working capital, as per quarterly cash flow statements.
The wide oscillation in OCF/NI, from 0.53 to 2.58, suggests that reported earnings are not consistently backed by cash generation, with working capital changes driving the divergence. The 2026Q2 ratio of 1.03 aligns with net income, but the prior quarters' extremes imply that quarterly earnings quality is heavily influenced by timing of collections and payables. Investors should monitor whether the recent stabilization reflects improved operational efficiency or merely a lull in working capital swings.
Free Cash Flow Recovery Remains Uneven
Free cash flow margin improved to 10.7% in 2025Q4 but fell to 1.9% in 2026Q2, reflecting a volatile trajectory that lags the 15.2% peak in 2024Q4, based on reported figures.
The FCF margin's sharp decline in 2026Q2, despite revenue growth, indicates that operating cash flow has not kept pace with top-line expansion, possibly due to working capital outflows. The average FCF margin over the last four quarters is approximately 6.5%, below the 2024 average of 11.1%, suggesting a structural step-down in cash conversion efficiency. This trend warrants close attention as management's raised guidance implies improved profitability, but cash generation has yet to confirm that optimism.
Capital Intensity Remains Modest and Stable
Capital expenditures as a percentage of revenue have stayed between 1.1% and 3.7% over the past ten quarters, indicating a low capital intensity business, as per cash flow data.
The consistent low capex-to-revenue ratio, averaging around 1.8% excluding the 2024Q4 outlier, suggests that ESAB's asset base is not heavily capital-intensive, which is typical for a consumables-driven model. This implies that most of the operating cash flow is available for debt reduction, dividends, or acquisitions, supporting the company's ability to deleverage post-spin-off. However, the slight uptick in 2026Q2 to 2.2% may indicate incremental investment in automation or capacity, which could be a positive sign for future growth.
Working Capital Swings Dominate Cash Flow
Working capital changes ranged from -$50.2M to +$91.4M over the last ten quarters, causing significant quarterly cash flow volatility, as reported in cash flow statements.
The large swings in working capital, particularly the $91.4M positive contribution in 2025Q3 and the -$49.5M drag in 2025Q1, indicate that ESAB's cash flow is highly sensitive to inventory and receivables management. The negative working capital changes in 2026Q1 and Q2, totaling -$57.1M, suggest a build-up in inventory or receivables that has not yet converted to cash, which may be a leading indicator of slowing demand or channel stocking issues. Investors should monitor whether these outflows reverse in subsequent quarters, as persistent negative changes could signal deteriorating cash conversion.
Capital Deployment Focused on Debt and Dividends
ESAB paid $6.1M in dividends in 2026Q2 with no buybacks, while acquisition outflows of $1.5B in the same quarter indicate a major strategic deployment, based on reported cash flow data.
The $1.5B acquisition outflow in 2026Q2, likely for the Ohio Medical or similar deal, represents a significant capital allocation decision that may strain near-term liquidity despite the modest dividend. The absence of share repurchases suggests management is prioritizing growth investments over returning capital to shareholders, which is consistent with a post-spin-off strategy to build scale. The dividend payout, while small, appears sustainable given operating cash flow, but the acquisition's integration risk and its impact on future cash generation warrant close monitoring.
Cumulative Earnings Outpace Cash Generation
Over the last ten quarters, cumulative net income of $571.6M exceeds cumulative operating cash flow of $696.3M, but the gap narrows when excluding 2026Q2's acquisition impact, as per financial statements.
The cumulative OCF of $696.3M versus net income of $571.6M indicates that, on a cumulative basis, cash generation has been stronger than earnings, which is a positive sign. However, the 2026Q2 acquisition outflow of $1.5B distorts the picture, and excluding that, the cumulative OCF would be even higher relative to net income. This suggests that the company's earnings quality is generally sound, but the recent acquisition may pressure future cash flows if integration costs or working capital needs rise.
What Could Invalidate the Base Case
The $1.5B acquisition outflow in 2026Q2, combined with negative working capital changes, may obscure underlying cash generation, as per reported cash flow data.
The large acquisition outflow in 2026Q2 could mask the true operating cash flow trend, as it is a one-time event that may not reflect ongoing cash generation. Additionally, the persistent negative working capital changes in recent quarters could indicate that the company is building inventory or receivables to support growth, which may reverse and pressure future cash flows. Investors should monitor whether the acquisition delivers the expected synergies and whether working capital normalizes, as failure to do so could lead to a downward revision in cash flow expectations.