Free cash flow volatility remains a concern, as evidenced by a swing from a 56.4% margin in 2023Q4 to a negative 2.1% margin in 2026Q1, largely driven by lumpy working capital outflows.
| Metric | TTM | Jan'26 | Jan'25 | Dec'23 | Dec'22 | Dec'21 | Jan'21 | Jan'20 | Dec'18 | Dec'17 | Dec'16 | Jan'16 | Jan'15 | Jan'14 | Dec'12 | Dec'11 | Dec'10 | Jan'10 | Jan'09 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Jan'04 | Jan'03 | Dec'01 | Dec'00 | Dec'99 | Jan'99 | Jan'98 | Jan'97 |
|---|
| Cash from Operations | 123.48M | 131.73M | 144.54M | 127.35M | 93.81M | 124.57M | 103.31M | 108.06M | 91.19M | 67.84M | 66.95M | 60.49M | 48.25M | 61.79M | 48.51M | 46.6M | 36.05M | 26.82M | 36.37M | 26.95M | 19.58M | 13.81M | 16.04M | 21.66M | 16.27M | 4.77M | 21.05M | 10.63M | 1.2M | 3.6M | 4.4M |
| Operating CF Margin % | - | 22.63% | 25.88% | 23.73% | 18.28% | 26.72% | 25.83% | 25.9% | 24.03% | 19.5% | 21.25% | 19.34% | 15.84% | 20.86% | 16.57% | 17.1% | 14.49% | 11.77% | 15.89% | 13.14% | 11.62% | 8.9% | 10.59% | 15.51% | 12.9% | 4.56% | 20.72% | 11.39% | 1.4% | 4.9% | 7.5% |
| Operating CF Growth % | -129.42% | -8.86% | 13.49% | 35.76% | -24.69% | 20.57% | -4.39% | 18.5% | 34.42% | 1.33% | 10.67% | 25.36% | -21.91% | 27.39% | 4.1% | 29.25% | 34.44% | -26.26% | 34.95% | 37.63% | 41.74% | -13.86% | -25.97% | 33.19% | 241.15% | -77.35% | 98.07% | 785.67% | -66.67% | -18.18% | -42.11% |
| Net Income | 108.93M | 106.01M | 109M | 100.34M | 102.33M | 101.2M | 82.55M | 82.46M | 72.25M | 41.3M | 47.48M | 43.6M | 40.7M | 38.64M | 37.23M | 32.7M | 27.52M | 22.13M | 23.16M | 20.34M | 14.19M | 14.19M | 12.04M | 10.17M | 7.92M | 6.12M | 7.78M | 5.19M | 4.1M | 4.3M | -400K |
| Depreciation & Amortization | 10.11M | 10.08M | 9.69M | 8.92M | 7.08M | 6.49M | 6.87M | 6.81M | 6.29M | 6.29M | 6.13M | 5.48M | 5.4M | 4.95M | 4.71M | 4.41M | 4.32M | 4.35M | 4.11M | 4.79M | 4.47M | 4.47M | 4.09M | 3.37M | 3.42M | 4.68M | 4.43M | 4.42M | 4.5M | 3.6M | 3.6M |
| Stock-Based Compensation | 24.67M | 23.8M | 23.24M | 20.36M | 20.36M | 19.26M | 17.28M | 17.47M | 16.99M | 16.16M | 13.33M | 12.96M | 13.08M | 13.17M | 12.38M | 10.34M | 9.26M | 7.93M | 7.83M | 632K | -1M | 2.07M | 256K | 0 | 44K | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -3.56M | -9.95M | -3.3M | 85K | -7.36M | -6M | -3.64M | -2.85M | -3.71M | 11.79M | -2.6M | -10.22M | -11.18M | -7.67M | -8.14M | -6.04M | -3.23M | -4.1M | -1.34M | -2.65M | -3.16M | -1.48M | -1.44M | 227K | 683K | 101K | -154K | -53K | -800K | -1.1M | -1.8M |
| Other Non-Cash Items | 3M | 2.99M | 4.45M | 3.23M | 3.08M | 1.95M | 1.69M | 1.71M | 1.91M | 2.14M | 2.11M | 1.46M | 2.33M | 2.85M | 2.01M | 1.91M | -1.67M | 436K | -2.13M | 4.72M | 5.13M | 2.28M | 4.77M | 2.44M | 2.44M | 1.73M | 1.57M | 2.36M | -100K | -400K | 4M |
| Working Capital Changes | -19.67M | -1.2M | 1.46M | -5.57M | -31.68M | 1.67M | -1.44M | 2.46M | -2.54M | -9.84M | 490K | 7.22M | -2.08M | 9.85M | 320K | 3.28M | -146K | -3.93M | 4.74M | -875K | -60K | -7.72M | -3.67M | 5.46M | 1.75M | -7.86M | 7.42M | -1.28M | -7.2M | -2.8M | -1M |
| Change in Receivables | -33.55M | -23.09M | 1.5M | -471K | -33.33M | -30.25M | 6.72M | -16.55M | 2.44M | -25.2M | -1.28M | -3.14M | -11.11M | 6.68M | -14.06M | -3.02M | -11.18M | -4.37M | -5.14M | -14.1M | -3.63M | -8.78M | -4.59M | 0 | 952K | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.55M | -1.23M | 8.7M | 2.32M | 3.06M | 1.42M | 69K | 6.29M | 997K | 176K | 0 | 6.42M | 8.61M | 2.07M | 8.98M | 5.1M | 0 | -1.18M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 2.18M | 7.68M | 436K | -5.05M | 2.21M | 8.44M | -2.65M | 6.71M | -4.62M | 5.98M | -370K | 7.72M | 6.14M | 3M | 7.37M | -997K | 9.48M | 0 | 3.75M | 5.48M | 1.56M | -194K | -514K | 0 | 224K | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -10.09M | -9.39M | -6.94M | -16.36M | -12.04M | 38.18M | 5.02M | 4.27M | -25.82M | -17.72M | -27.44M | -27.04M | 2.44M | -18.88M | -1.17M | -29.35M | 4.93M | 16.14M | 21.06M | -3.92M | -795K | -4.35M | -34.24M | -24.71M | -4.29M | -2.25M | -8.09M | -581K | 500K | 1.5M | -6.9M |
| Capital Expenditures | -10.09M | -9.39M | -6.94M | -16.36M | -12.04M | -6.83M | -4.99M | -23.04M | -16.3M | -4.72M | -14.39M | -5.38M | -4.95M | -6.23M | -4.94M | -3.83M | -2.48M | -2.02M | -5.65M | -3.68M | -3.21M | -3.02M | -2.62M | -2.32M | -2.14M | -2.19M | -8.69M | -4.97M | -5.8M | -4.2M | -3M |
| CapEx % of Revenue | 1.67% | 1.61% | 1.24% | 3.05% | 2.35% | 1.46% | 1.25% | 5.52% | 4.29% | 1.36% | 4.57% | 1.72% | 1.62% | 2.1% | 1.69% | 1.41% | 1% | 0.89% | 2.47% | 1.79% | 1.9% | 1.94% | 1.73% | 1.66% | 1.7% | 2.1% | 8.55% | 5.33% | 6.78% | 5.71% | 5.11% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.13M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.04M | -9.52M | -13M | -13.05M | -21.66M | 7.38M | -12.65M | 3.77M | 0 | 0 | 0 | 0 | 90K | 57K | 8K | 264K | -125K | -17K | -59K | 603K | -21K | 0 | -8.1M | -900K |
| Cash from Financing | -240.06M | -160.43M | -65.11M | -86.01M | -215.98M | -62.75M | -88.36M | -63.41M | -62.5M | -41.26M | -49.17M | -36.92M | -43.13M | -33.77M | -18.86M | -39.34M | -2.22M | -7.76M | -34.06M | -17.63M | -26.97M | -869K | 5.65M | 17K | 2.69M | -1.08M | -6.58M | -16.13M | -4M | -1.1M | -500K |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56K | -51K | -52K | -61K | -65K | -78K | -350K | -111K | -4M | -12.78M | -1.6M | -2M | 200K |
| Equity Issued (Net) | -174.21M | -94.72M | -5.71M | -22.02M | -153.84M | -7M | -40.05M | -18.73M | -27.91M | -11.93M | -24.46M | -23.31M | -30.92M | -25.52M | -22.89M | -40.57M | -7.14M | -12.88M | -39.56M | -21.57M | -27.79M | -808K | 5.71M | 95K | 3.04M | -1.26M | -2.6M | -3.35M | -2.5M | 900K | -600K |
| Dividends Paid | -61.75M | -61.54M | -58.21M | -54.04M | -49.24M | -43.2M | -39.77M | -33.5M | -27.22M | -21.84M | -18.78M | -15.65M | -13.06M | -7.93M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -175.86M | -97.09M | -5.71M | -24.21M | -155.86M | -7M | -40.05M | -21.96M | -27.91M | -11.93M | -24.46M | -23.31M | -30.92M | -25.52M | -22.89M | -40.57M | -7.14M | -12.88M | -41.64M | -24.65M | -30.09M | -4.31M | 0 | -2.45M | -1.62M | -3.81M | -4.16M | -4.37M | -3.4M | 0 | -1M |
| Other Financing | -4.09M | -4.17M | -1.18M | -9.94M | -12.9M | -12.55M | -8.53M | -11.18M | -7.37M | -7.5M | -5.93M | 2.04M | 851K | -323K | 4.03M | 1.23M | 4.92M | 5.12M | 5.55M | 3.99M | 869K | 0 | 0 | 0 | 0 | 289K | 15K | 0 | 100K | 0 | -100K |
| Net Change in Cash | -126.56M | -36.97M | 71.75M | 25.69M | -136.23M | 100.16M | 21.09M | 49.38M | 2.27M | 9.83M | -10.78M | -3.74M | 6.54M | 9.68M | 28.83M | -22.11M | 38.65M | 35.3M | 21.9M | 5.46M | -7.98M | 8.54M | -12.51M | -2.99M | 14.66M | 1.44M | 6.38M | -6.08M | -2.3M | 4M | -3M |
| Free Cash Flow | 113.39M | 122.34M | 137.6M | 111M | 81.76M | 117.74M | 98.33M | 85.02M | 74.89M | 63.11M | 52.55M | 55.11M | 43.3M | 55.57M | 43.56M | 42.76M | 33.58M | 24.8M | 30.72M | 23.27M | 16.38M | 10.8M | 13.42M | 19.35M | 14.13M | 2.58M | 12.36M | 5.66M | -4.6M | -600K | 1.4M |
| FCF Margin % | 18.81% | 21.02% | 24.64% | 20.68% | 15.93% | 25.25% | 24.59% | 20.38% | 19.73% | 18.15% | 16.68% | 17.62% | 14.21% | 18.76% | 14.89% | 15.7% | 13.5% | 10.88% | 13.43% | 11.34% | 9.72% | 6.96% | 8.86% | 13.85% | 11.21% | 2.47% | 12.17% | 6.07% | -5.38% | -0.82% | 2.38% |
| FCF Growth % | -15.49% | -11.09% | 23.97% | 35.75% | -30.56% | 19.75% | 15.65% | 13.53% | 18.66% | 20.09% | -4.64% | 27.26% | -22.07% | 27.55% | 1.88% | 27.35% | 35.4% | -19.28% | 32.01% | 42.11% | 51.64% | -19.54% | -30.62% | 36.93% | 448.49% | -79.16% | 118.49% | 222.98% | -666.67% | -142.86% | -77.42% |
| FCF per Share | 2.26 | 2.39 | 2.67 | 2.15 | 1.56 | 2.21 | 1.84 | 1.58 | 1.38 | 1.17 | 0.97 | 1.01 | 0.78 | 0.99 | 0.76 | 0.72 | 0.56 | 0.41 | 0.49 | 0.36 | 0.24 | 0.15 | 0.20 | 0.30 | 0.23 | 0.04 | 0.22 | 0.10 | -0.07 | -0.01 | 0.03 |
| FCF Conversion (FCF/Net Income) | 1.04x | 1.24x | 1.33x | 1.27x | 0.92x | 1.23x | 1.25x | 1.31x | 1.26x | 1.64x | 1.41x | 1.39x | 1.19x | 1.60x | 1.30x | 1.43x | 1.31x | 1.21x | 1.57x | 1.32x | 1.38x | 0.97x | 1.33x | 2.13x | 2.05x | 0.78x | 2.71x | 2.05x | 0.29x | 0.84x | -11.00x |
| Interest 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 |
| Taxes Paid | 30.91M | 0 | 0 | 38.94M | 40.12M | 27.91M | 20.12M | 0 | 28.64M | 25.85M | 22.28M | 24.65M | 27.42M | 24.7M | 24.1M | 21.67M | 19.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working Capital Volatility
As reported in recent financial statements, Exponent's operating cash flow to net income ratio has fluctuated wildly, reaching a low of -0.03 in 2026Q1, which suggests that reported earnings are frequently decoupled from actual cash generation due to significant timing differences in project-based revenue recognition.
The extreme variance in the OCF/NI ratio indicates that net income is a poor proxy for short-term liquidity in this business model. Investors should monitor whether these accrual-heavy periods represent genuine delays in client payments or structural shifts in how the firm recognizes revenue across its multi-year litigation engagements.
Based on the provided cash flow data, Exponent's free cash flow margins exhibit extreme cyclicality, swinging from a negative 2.1% in 2026Q1 to a robust 56.4% in 2023Q4, highlighting the inherent unpredictability of cash conversion in a project-based forensic consulting firm.
The sharp contraction in FCF during the first quarter of each year appears to be a recurring pattern, likely tied to the timing of annual bonus payouts and working capital cycles. This volatility suggests that the firm's cash generation is highly sensitive to the specific cadence of large-scale forensic projects.
According to quarterly cash flow filings, Exponent experienced a significant working capital outflow of $45.5 million in 2026Q1, a sharp reversal from the $42.9 million inflow seen in 2023Q4, which underscores the firm's vulnerability to lumpy client payment cycles and project-related inventory build-ups.
The magnitude of these working capital swings suggests that the firm's cash position is heavily dependent on the timing of milestone billings for major forensic investigations. Such fluctuations may indicate that the firm is effectively acting as a short-term lender to its clients during the pendency of complex litigation.
As evidenced by recent financial disclosures, Exponent has prioritized shareholder returns, with $78.8 million deployed toward share repurchases in 2026Q1 alone, despite the firm's simultaneous experience of negative free cash flow during that same period, suggesting a high degree of confidence in its underlying liquidity.
The decision to maintain aggressive buybacks while operating cash flow is temporarily negative implies that management relies on its substantial cash reserves to smooth out capital allocation. Investors should monitor whether this strategy remains sustainable if the current volatility in working capital persists over a longer duration.
Quick answers to the most common questions about buying EXPO stock.
Exponent, Inc. (EXPO) generated $131.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Exponent, Inc. (EXPO) generated $122.3M 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.
Exponent, Inc. (EXPO) spent $9.4M 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, Exponent, Inc. (EXPO) returned $61.5M to shareholders via cash dividends and spent $97.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.