VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
FNFabrinet
$524.79$18.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksFNCash Flow

Fabrinet (FN) Cash Flow Statement

20Y historyFree accessUpdated daily

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.

FN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJun'25Jun'24Jun'23Jun'22Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06
Cash from Operations256.85M328.37M413.15M213.31M124.25M122.16M150.66M147.39M138.08M70.93M47.09M52.63M66.55M48.75M2.25M41.28M17.85M80.36M51.89M26.24M25.07M
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 Income418.01M332.53M296.18M247.91M200.38M148.34M113.48M120.95M84.17M97.11M61.9M43.64M91.73M68.97M-56.47M64.33M44.32M31.3M41.83M49.74M21.45M
Depreciation & Amortization42.76M53.43M49.02M43.83M38.74M36.25M30.88M29.94M29.09M23.79M17.36M12.95M10.66M10.21M9.71M9.2M8.21M8.73M7.62M6.36M5.59M
Stock-Based Compensation25.93M33M28.37M28.13M28.05M25.46M22.2M17.16M22.58M26.51M9.93M8.03M5.55M5.1M4.65M3.46M655K837K1.14M811K126K
Deferred Taxes-4.88M-5.73M1.67M-3.48M-191K-3.47M1.26M879K-2.07M754K864K-878K65K2.09M-2.24M-939K-464K626K-89K8K442K
Other Non-Cash Items27.38M4.29M-3.43M980K2.43M2.49M8.1M-4.93M7.21M6.09M4.46M4.39M-37.63M-4.48M83.68M774K-722K1.52M-1.67M-8.08M-2.93M
Working Capital Changes-255.31M-89.16M41.33M-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-34.16M37.34M3.05M-22.6M390K
Change in Receivables-250.47M-165.66M-61.28M-76.92M-105.55M-62.43M-12.26M-13.49M17.85M-64.14M-61.01M-33.8M17.38M4.74M-10.67M-16.23M-37.49M32.51M-19.84M18.09M-37.53M
Change in Inventory-347.04M-117.81M56.37M37.45M-135.01M-112.35M-16.17M-44.03M-19.43M-53.8M-50.6M-6.44M-36.05M14.23M-13.87M-8.34M-49.19M21.67M7.19M-6.71M-12.05M
Change in Payables340.78M194.24M60.04M-58.6M93.5M96.31M-5.99M38.81M3.5M38.29M56.31M20.47M17.71M-8.86M-6.56M-10.41M49.4M-12.73M18.68M-34.46M40.94M
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-195.5M26.99M-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 Revenue4.99%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%
Acquisitions32K000263K90K446K282K1.58M-9.92M-185K134K00147K000000
Investments---------------------
Other Investing-292K-486K1.8M-783K-995K22.39M-24.31M317K-1.13M230K935K-86K37.82M4.93M-120K-1.17M-2.11M96K188K440K1.44M
Cash from Financing-52.23M-147.01M-64.85M-80.98M-92.93M-42.75M-35.3M-23.22M-54.11M13.43M22.86M22.54M-8.17M-9.13M23.2M23.89M-37.3M-13.84M-8.22M-13.13M-17.13M
Debt Issued (Net)00-12.19M-15.24M-12.2M-12.29M-9.54M-3.72M-7.63M8.97M20.5M24M-12.41M-9.67M22.2M-4.01M-6.93M-2.28M-6.22M2.27M1.17M
Equity Issued (Net)-27.49M-125.73M-39.49M-47.58M-59.91M-18.84M-20.72M-5.38M-40.97M5.89M5.48M835K4.57M561K1M26.32M484K853K237K122K65K
Dividends Paid0000000000000000-30.85M-10.05M000
Share Repurchases-27.49M-125.73M-39.49M-47.58M-59.91M-18.84M-20.72M-5.38M-42.4M-1.43M00000000000
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-21K01.57M0-2.35M-2.24M-15.53M-18.36M
Net Change in Cash50.34M-103.55M178.6M33M-104.76M70.29M44.59M26.81M24.3M-5.67M29.83M-120.5M83.76M34.21M-11.78M42.34M-29.9M59.16M14.81M810K-2.89M
Free Cash Flow45.58M206.55M365.62M151.04M33.66M74.18M107.15M128.45M102.68M904K6.09M1.1M55.71M37.95M-33.43M18.86M9.24M73.07M21.89M13.42M12.79M
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 Share1.265.7010.004.100.901.982.843.432.700.020.170.031.571.09-0.970.550.292.340.700.430.41
FCF Conversion (FCF/Net Income)0.11x0.99x1.39x0.86x0.62x0.82x1.33x1.22x1.64x0.73x0.76x1.21x0.73x0.71x-0.04x0.64x0.40x2.57x1.24x0.53x1.17x
Interest Paid00312K2.38M2.24M2.44M1.69M2.6M2.22M1.92M1.09M590K709K1.01M711K353K535K1.25M1.82M2.65M2.5M
Taxes Paid024.3M16.45M14.16M9.3M7.95M8.47M7.64M1.35M5.22M5.47M2.84M198K260K1.81M5.25M2.58M2.91M3.31M676K463K

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Extreme customer concentration risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality Faces Working Capital

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.

Free Cash Flow Margin Compression

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.

Capital Intensity Scaling With Demand

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.

Inventory Build-up Strains Cash Flow

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.

FN — Frequently Asked Questions

Quick answers to the most common questions about buying FN stock.

How much cash does Fabrinet (FN) generate from operations?

Fabrinet (FN) generated $328.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Fabrinet's free cash flow?

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.

What is Fabrinet's capital expenditure (CapEx)?

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.

How does Fabrinet distribute cash to shareholders?

In 2025, Fabrinet (FN) spent $125.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.