Operating cash flow to net income fell from 1.34 in 2025Q2 to 0.21 in 2027Q1 and free cash flow margin swung from 11.3% to -9.3%, suggesting earnings are increasingly not converting into cash.
Fabrinet (FN) cash flow statement — 21-year operating, investing & financing cash flows
| Metric | TTM | Jun'26 | 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 | 175.44M | 256.73M | 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 % | - | 5.53% | 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 % | -168.21% | -21.82% | -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 | 483.56M | 473.03M | 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 | 75.21M | 68.37M | 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 | 36.78M | 34.63M | 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 | -4.39M | -5.11M | -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 | -22.56M | -54.3M | 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 | -390.19M | -259.9M | -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 | -454.38M | -259.26M | -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 | -477.62M | -442.9M | -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 | 573.31M | 370.75M | 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 | -99.85M | -183.57M | -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 | -365.94M | -252.5M | -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 | 7.12% | 5.44% | 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 | 0 | 0 | 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 | 271K | 206K | -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 | 14.05M | -30.69M | -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) | 74.83M | 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) | -35.17M | -5.23M | -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 | 0 | -30.85M | -10.05M | 0 | 0 | 0 |
| Share Repurchases | -35.17M | -5.23M | -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 | -25.6M | -25.46M | -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 | 88.92M | 40.99M | -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 | -191.67M | 3.04M | 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 % | -3.73% | 0.07% | 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 % | -195.29% | -98.53% | -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 | -5.29 | 0.08 | 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) | -0.40x | 0.54x | 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 | 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 | 29.41M | 29.41M | 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 |
Quick answers to the most common questions about buying FN stock.
Fabrinet (FN) generated $256.7M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.
Fabrinet (FN) generated $3.0M in free cash flow in 2026. 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 $252.5M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2026, Fabrinet (FN) spent $5.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital absorption and customer concentration
Metrics are mathematically derived from official filings.
Operating Cash Conversion Has Weakened Sharply
As reported in the cash flow statements, Fabrinet's operating cash flow to net income ratio fell from 1.34 in 2025Q2 to 0.21 in 2027Q1, indicating earnings are increasingly not converting into operating cash.
The gap between reported net income and operating cash flow has widened materially over the last four quarters, with net income of $103.5M in 2027Q1 against operating cash flow of only $21.3M. This pattern suggests that reported profits are being absorbed by receivables, inventory, or other working capital build rather than turning into cash, which warrants further investigation into the drivers. Investors should monitor whether this conversion gap reflects timing effects or a structural shift in customer payment terms.
Working Capital Absorbing Growth Cash
Based on Fabrinet's reported figures, working capital changes consumed $149.3M in 2027Q1 after a $19.0M outflow in 2026Q1, a swing that coincides with revenue growth of roughly 50% year over year.
The scale of the working capital outflow in the most recent quarter appears large relative to operating cash flow, suggesting that rapid revenue expansion is tying up cash in receivables and inventory. This may indicate that the AI-driven ramp requires substantial upfront investment in materials before collection. The pattern warrants monitoring, as sustained working capital absorption would limit the cash benefit of top-line growth.
Free Cash Flow Turned Negative Into Growth
According to reported quarterly figures, Fabrinet's free cash flow margin declined from 11.3% in 2025Q2 to negative 9.3% in 2027Q1, with free cash flow of -$137.4M in the latest quarter.
Free cash flow has moved from a strong positive trajectory in 2025 to consecutive negative readings in recent quarters, driven by the combination of weaker operating cash flow and elevated capital spending. The negative FCF margin suggests the company is currently funding its expansion from balance sheet resources rather than internal generation. Whether this reflects a temporary investment phase or a more persistent drag remains an open question that depends on working capital normalization.
Capacity Build Drives Capital Intensity Spike
As reported in financial statements, capital expenditure rose to $158.7M in 2027Q1, equal to 10.8% of revenue, compared with 2.5% of revenue in 2025Q1, marking a sharp increase in capital intensity.
The jump in capex relative to revenue appears consistent with the Thailand facility expansion and cleanroom investment needed to serve 800G and higher-speed datacom demand. Because much of this spending is likely growth rather than maintenance capex, the depreciation charge of $21.7M provides limited insight into the true replacement requirement. Investors should assess whether the elevated spending level can moderate once capacity is absorbed.
Concentration and Working Capital May Mask Gains
Based on the supplied figures, the 2027Q1 cash shortfall could partly reflect timing rather than deterioration, but a single-customer dependence of this scale may leave cash generation more fragile than reported revenue growth implies.
If receivables and inventory from a concentrated customer base were to normalize, operating cash flow could recover, which would make the current conversion weakness look transitory. However, the EPS miss despite record revenue suggests profitability itself may be under pressure, reducing the margin cushion available to absorb working capital swings. Investors should monitor whether collections keep pace with the revenue ramp before treating the recent cash weakness as a temporary investment phase.