Free cash flow margins have compressed to -0.9% in 2026Q3 as capital intensity, measured by a 5.3% CapEx/Revenue ratio, outpaces operational cash generation.
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 |
|---|
| Cash from Operations | 256.85M | 328.37M | 413.15M | 213.31M | 124.25M | 122.16M | 150.66M | 147.39M | 138.08M | 70.93M | 47.09M | 52.63M | 66.55M | 48.75M | 2.25M | 41.28M | 17.85M | 80.36M | 51.89M | 26.24M | 25.07M |
| Operating CF Margin % | - | 9.6% | 14.33% | 8.06% | 5.49% | 6.5% | 9.18% | 9.3% | 10.06% | 4.99% | 4.82% | 6.8% | 9.82% | 7.6% | 0.4% | 5.55% | 3.53% | 18.22% | 10.15% | 5.29% | 6.67% |
| Operating CF Growth % | -99.11% | -20.52% | 93.68% | 71.68% | 1.71% | -18.92% | 2.22% | 6.75% | 94.66% | 50.64% | -10.53% | -20.92% | 36.51% | 2065.7% | -94.55% | 131.32% | -77.79% | 54.86% | 97.73% | 4.67% | - |
| Net Income | 418.01M | 332.53M | 296.18M | 247.91M | 200.38M | 148.34M | 113.48M | 120.95M | 84.17M | 97.11M | 61.9M | 43.64M | 91.73M | 68.97M | -56.47M | 64.33M | 44.32M | 31.3M | 41.83M | 49.74M | 21.45M |
| Depreciation & Amortization | 42.76M | 53.43M | 49.02M | 43.83M | 38.74M | 36.25M | 30.88M | 29.94M | 29.09M | 23.79M | 17.36M | 12.95M | 10.66M | 10.21M | 9.71M | 9.2M | 8.21M | 8.73M | 7.62M | 6.36M | 5.59M |
| Stock-Based Compensation | 25.93M | 33M | 28.37M | 28.13M | 28.05M | 25.46M | 22.2M | 17.16M | 22.58M | 26.51M | 9.93M | 8.03M | 5.55M | 5.1M | 4.65M | 3.46M | 655K | 837K | 1.14M | 811K | 126K |
| Deferred Taxes | -4.88M | -5.73M | 1.67M | -3.48M | -191K | -3.47M | 1.26M | 879K | -2.07M | 754K | 864K | -878K | 65K | 2.09M | -2.24M | -939K | -464K | 626K | -89K | 8K | 442K |
| Other Non-Cash Items | 27.38M | 4.29M | -3.43M | 980K | 2.43M | 2.49M | 8.1M | -4.93M | 7.21M | 6.09M | 4.46M | 4.39M | -37.63M | -4.48M | 83.68M | 774K | -722K | 1.52M | -1.67M | -8.08M | -2.93M |
| Working Capital Changes | -255.31M | -89.16M | 41.33M | -104.06M | -145.16M | -86.92M | -25.26M | -16.61M | -2.89M | -83.33M | -47.42M | -15.5M | -3.82M | -33.13M | -37.08M | -35.54M | -34.16M | 37.34M | 3.05M | -22.6M | 390K |
| Change in Receivables | -250.47M | -165.66M | -61.28M | -76.92M | -105.55M | -62.43M | -12.26M | -13.49M | 17.85M | -64.14M | -61.01M | -33.8M | 17.38M | 4.74M | -10.67M | -16.23M | -37.49M | 32.51M | -19.84M | 18.09M | -37.53M |
| Change in Inventory | -347.04M | -117.81M | 56.37M | 37.45M | -135.01M | -112.35M | -16.17M | -44.03M | -19.43M | -53.8M | -50.6M | -6.44M | -36.05M | 14.23M | -13.87M | -8.34M | -49.19M | 21.67M | 7.19M | -6.71M | -12.05M |
| Change in Payables | 340.78M | 194.24M | 60.04M | -58.6M | 93.5M | 96.31M | -5.99M | 38.81M | 3.5M | 38.29M | 56.31M | 20.47M | 17.71M | -8.86M | -6.56M | -10.41M | 49.4M | -12.73M | 18.68M | -34.46M | 40.94M |
| Cash from Investing | -152.99M | -286.3M | -169.75M | -98.72M | -135.54M | -8.93M | -71.25M | -98.07M | -58.65M | -90.56M | -39.6M | -195.5M | 26.99M | -5.86M | -37.38M | -23.59M | -10.72M | -7.19M | -29.82M | -12.38M | -10.85M |
| Capital Expenditures | -211.5M | -121.08M | -47.53M | -61.36M | -89.59M | -46.06M | -42.33M | -18.94M | -35.4M | -70.03M | -40.99M | -51.53M | -10.84M | -10.79M | -35.68M | -22.42M | -8.6M | -7.28M | -30M | -12.82M | -12.29M |
| CapEx % of Revenue | 4.99% | 3.54% | 1.65% | 2.32% | 3.96% | 2.45% | 2.58% | 1.2% | 2.58% | 4.93% | 4.2% | 6.66% | 1.6% | 1.68% | 6.32% | 3.02% | 1.7% | 1.65% | 5.87% | 2.58% | 3.27% |
| Acquisitions | 32K | 0 | 0 | 0 | 263K | 90K | 446K | 282K | 1.58M | -9.92M | -185K | 134K | 0 | 0 | 147K | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -292K | -486K | 1.8M | -783K | -995K | 22.39M | -24.31M | 317K | -1.13M | 230K | 935K | -86K | 37.82M | 4.93M | -120K | -1.17M | -2.11M | 96K | 188K | 440K | 1.44M |
| Cash from Financing | -52.23M | -147.01M | -64.85M | -80.98M | -92.93M | -42.75M | -35.3M | -23.22M | -54.11M | 13.43M | 22.86M | 22.54M | -8.17M | -9.13M | 23.2M | 23.89M | -37.3M | -13.84M | -8.22M | -13.13M | -17.13M |
| Debt Issued (Net) | 0 | 0 | -12.19M | -15.24M | -12.2M | -12.29M | -9.54M | -3.72M | -7.63M | 8.97M | 20.5M | 24M | -12.41M | -9.67M | 22.2M | -4.01M | -6.93M | -2.28M | -6.22M | 2.27M | 1.17M |
| Equity Issued (Net) | -27.49M | -125.73M | -39.49M | -47.58M | -59.91M | -18.84M | -20.72M | -5.38M | -40.97M | 5.89M | 5.48M | 835K | 4.57M | 561K | 1M | 26.32M | 484K | 853K | 237K | 122K | 65K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.85M | -10.05M | 0 | 0 | 0 |
| Share Repurchases | -27.49M | -125.73M | -39.49M | -47.58M | -59.91M | -18.84M | -20.72M | -5.38M | -42.4M | -1.43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -24.75M | -21.27M | -13.18M | -18.17M | -20.82M | -11.62M | -5.04M | -14.13M | -5.51M | -1.43M | -3.12M | -2.3M | -327K | -21K | 0 | 1.57M | 0 | -2.35M | -2.24M | -15.53M | -18.36M |
| Net Change in Cash | 50.34M | -103.55M | 178.6M | 33M | -104.76M | 70.29M | 44.59M | 26.81M | 24.3M | -5.67M | 29.83M | -120.5M | 83.76M | 34.21M | -11.78M | 42.34M | -29.9M | 59.16M | 14.81M | 810K | -2.89M |
| Free Cash Flow | 45.58M | 206.55M | 365.62M | 151.04M | 33.66M | 74.18M | 107.15M | 128.45M | 102.68M | 904K | 6.09M | 1.1M | 55.71M | 37.95M | -33.43M | 18.86M | 9.24M | 73.07M | 21.89M | 13.42M | 12.79M |
| FCF Margin % | 1.08% | 6.04% | 12.68% | 5.71% | 1.49% | 3.95% | 6.53% | 8.11% | 7.48% | 0.06% | 0.62% | 0.14% | 8.22% | 5.92% | -5.92% | 2.54% | 1.83% | 16.57% | 4.28% | 2.71% | 3.4% |
| FCF Growth % | -83.28% | -43.51% | 142.07% | 348.68% | -54.62% | -30.77% | -16.58% | 25.1% | 11258.19% | -85.16% | 455.42% | -98.03% | 46.79% | 213.53% | -277.23% | 104.1% | -87.35% | 233.85% | 63.05% | 4.98% | - |
| FCF per Share | 1.26 | 5.70 | 10.00 | 4.10 | 0.90 | 1.98 | 2.84 | 3.43 | 2.70 | 0.02 | 0.17 | 0.03 | 1.57 | 1.09 | -0.97 | 0.55 | 0.29 | 2.34 | 0.70 | 0.43 | 0.41 |
| FCF Conversion (FCF/Net Income) | 0.11x | 0.99x | 1.39x | 0.86x | 0.62x | 0.82x | 1.33x | 1.22x | 1.64x | 0.73x | 0.76x | 1.21x | 0.73x | 0.71x | -0.04x | 0.64x | 0.40x | 2.57x | 1.24x | 0.53x | 1.17x |
| Interest Paid | 0 | 0 | 312K | 2.38M | 2.24M | 2.44M | 1.69M | 2.6M | 2.22M | 1.92M | 1.09M | 590K | 709K | 1.01M | 711K | 353K | 535K | 1.25M | 1.82M | 2.65M | 2.5M |
| Taxes Paid | 0 | 24.3M | 16.45M | 14.16M | 9.3M | 7.95M | 8.47M | 7.64M | 1.35M | 5.22M | 5.47M | 2.84M | 198K | 260K | 1.81M | 5.25M | 2.58M | 2.91M | 3.31M | 676K | 463K |
Extreme customer concentration risk
As reported in recent financial filings, Fabrinet's OCF/NI ratio has deteriorated significantly, dropping from 1.22 in 2024Q2 to 0.42 in 2026Q3, which suggests that reported net income is increasingly decoupled from the actual cash generated by core manufacturing operations during this period of rapid expansion.
The sharp decline in the conversion of net income to operating cash flow indicates that earnings quality may be under pressure due to aggressive working capital absorption. Investors should monitor whether this divergence is a temporary byproduct of scaling AI-related production or a structural shift in the company's ability to monetize its accounting profits.
Based on the provided quarterly data, Fabrinet's FCF margin has shifted from a peak of 11.9% in 2024Q3 to a negative 0.9% in 2026Q3, reflecting a substantial increase in capital intensity that has outpaced the company's ability to generate surplus cash from its operations.
The transition to negative free cash flow suggests that the company is currently in a heavy investment phase, likely to support the infrastructure requirements of its primary hyperscale customers. This trajectory warrants caution, as it implies that the business is currently consuming rather than generating cash to fund its growth initiatives.
According to recent financial statements, Fabrinet's CapEx/Revenue ratio has climbed from 1.4% in 2024Q2 to 5.3% in 2026Q3, indicating a significant ramp-up in capital expenditure that appears tied to the expansion of manufacturing capacity at the Chonburi campus to meet surging AI-related hardware demand.
This elevated capital intensity suggests that the company is aggressively building out its physical footprint, which increases the fixed-cost burden on the balance sheet. Analysts should evaluate whether these investments will yield sufficient returns or if they risk creating excess capacity should the current demand cycle for optical transceivers soften.
As indicated by the quarterly cash flow data, working capital changes have turned sharply negative, with a $89.0 million outflow in 2026Q3, suggesting that the company is currently tying up significant liquidity in inventory and receivables to support its primary customer's aggressive product roadmap.
The persistent negative working capital trend appears to be the primary driver behind the recent cash flow volatility. This suggests that Fabrinet is acting as a critical buffer in the supply chain, absorbing inventory risk that may leave it vulnerable if customer demand patterns shift unexpectedly.
Quick answers to the most common questions about buying FN stock.
Fabrinet (FN) generated $328.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Fabrinet (FN) generated $206.5M 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.
Fabrinet (FN) spent $121.1M 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, Fabrinet (FN) spent $125.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.