Free cash flow margin expanded to 10.5% in Q2 2026, and cumulative operating cash flow of $196.3M over the last ten quarters exceeded net income, indicating high earnings quality.
Global Industrial Co (GIC) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 90.5M | 77.7M | 50.7M | 112M | 50.2M | 49.8M | 68.2M | 68.4M | -22.3M | 45.6M | -57.4M | 86.5M | -100K | 46.8M | 75M | 18.21M | 64.88M | 4.77M | 82.42M | 93.08M | 34.33M | 34.98M | 12.62M | -6.95M | 4.87M | 95.61M | 8.47M | 20.5M | 37.8M | 33.1M | 19.6M |
| Operating CF Margin % | - | 5.63% | 3.85% | 8.79% | 4.3% | 4.68% | 6.63% | 7.22% | -2.49% | 3.6% | -3.42% | 4.66% | -0% | 1.4% | 2.12% | 0.49% | 1.81% | 0.15% | 2.72% | 3.35% | 1.46% | 1.65% | 0.65% | -0.42% | 0.31% | 6.18% | 0.5% | 1.17% | 2.63% | 2.89% | 2.15% |
| Operating CF Growth % | 281.08% | 53.25% | -54.73% | 123.11% | 0.8% | -26.98% | -0.29% | 406.73% | -148.9% | 179.44% | -166.36% | 86600% | -100.21% | -37.6% | 311.91% | -71.94% | 1261.09% | -94.22% | -11.46% | 171.17% | -1.87% | 177.08% | 281.69% | -242.73% | -94.91% | 1028.49% | -58.67% | -45.77% | 14.2% | 68.88% | 78.18% |
| Net Income | 87.1M | 72M | 60.7M | 70.7M | 78.1M | 70.1M | 64.1M | 50M | 49.5M | 76.1M | -7.9M | -48.3M | -37.5M | -43.8M | -8M | 54.41M | 42.55M | 46.19M | 52.84M | 69.48M | 45.15M | 11.44M | 12.55M | 5.61M | -58.94M | 653K | -40.77M | 36M | 41.3M | 38.8M | 43.7M |
| Depreciation & Amortization | 7.8M | 7.7M | 7.6M | 6.4M | 3.9M | 3.7M | 4.1M | 4.1M | 4.5M | 5.1M | 7.9M | 9.3M | 16.3M | 19.3M | 18M | 17.46M | 14.48M | 12.35M | 10.39M | 8.78M | 8.19M | 9.99M | 11.31M | 13.94M | 13.65M | 15.14M | 13.61M | 11.2M | 7.5M | 5.7M | 3.8M |
| Stock-Based Compensation | 6.8M | 7.4M | 2.8M | 3M | 4.5M | 2.9M | 4.7M | 5.4M | 900K | 1.6M | 1.7M | 1.2M | 1.5M | 2.9M | 4.1M | 1.92M | 2.5M | 2.87M | 3.87M | 4.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 800K | 600K | -500K | 2M | 0 | -3.2M | -500K | 1.4M | 8.4M | -17.8M | 4.4M | 5.5M | 500K | 26.4M | -36.6M | 1.02M | 5.7M | 5.7M | 6.2M | -6.11M | 2.25M | 6.23M | -3.58M | -1.85M | -3.48M | 7.94M | 230K | 1.2M | -2.7M | -5.3M | -300K |
| Other Non-Cash Items | 3.4M | 900K | 2.4M | 3.2M | 1.9M | 5M | 2.1M | -1.4M | -29.5M | -11.1M | -21.9M | -39.9M | 19.2M | 8.1M | 44.3M | -4.82M | 1.15M | 4.28M | 1.13M | 3.54M | 3.83M | 8.64M | 10.16M | 7.06M | 70.39M | 5.7M | 12.72M | 10.7M | -100K | 12.5M | 2.7M |
| Working Capital Changes | -14.1M | -10.9M | -22.3M | 26.7M | -38.2M | -28.7M | -6.3M | 8.9M | -56.1M | -8.3M | -41.6M | 158.7M | -100K | 33.9M | 53.2M | -51.78M | -1.5M | -66.62M | 7.99M | 13.23M | -17.37M | -2.6M | -17.82M | -31.71M | -16.77M | 66.17M | 22.68M | -38.6M | -13.5M | -18.6M | -30.3M |
| Change in Receivables | -31.9M | -12.3M | 1.6M | -2.6M | -3.3M | -7.4M | -15M | -5.6M | -11.9M | -13.7M | 35.6M | 70.7M | -55M | -23.4M | -25.4M | -348K | -45.12M | -20.91M | -2.06M | -27.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 7M | -6.4M | -17.1M | 33.3M | -7M | -40.5M | -19.7M | -5M | -19.4M | -9.6M | 500K | 153.5M | 26.8M | 46.1M | 5M | -4.14M | -5.91M | -69.62M | -40.55M | -13.23M | -36.22M | -857K | -39.94M | -30.09M | -2.64M | 33.95M | 43.12M | -39.5M | -23.9M | 3.1M | -20.7M |
| Change in Payables | 5.5M | 1.7M | -4M | 1.2M | -17M | 19.7M | 10.1M | 14.6M | -6.6M | 2.9M | -70.4M | -62.7M | 10.8M | 21.3M | 79.4M | -46.63M | 25.41M | 25.41M | 50.01M | 45.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -3.2M | -7.1M | -3.8M | -76.2M | -7.1M | -3.4M | -2.7M | -6.9M | 245.1M | -2.8M | -2.7M | -34.7M | -12.5M | -13.4M | -12M | -12.26M | -24.72M | -32.3M | -47.67M | -7.92M | 12.24M | -5.79M | -8.34M | -11.25M | -14.73M | -23.83M | -40.99M | -36.1M | -13M | -25.2M | -39.8M |
| Capital Expenditures | -3.2M | -3.1M | -3.8M | -3.9M | -7.4M | -3.4M | -2.7M | -6.9M | -4.5M | -2.8M | -3.3M | -11.3M | -7.1M | -13.7M | -12.1M | -12.29M | -24.75M | -18.86M | -17.09M | -7.95M | -6.7M | -5.9M | -8.58M | -8.7M | -15.37M | -24.68M | -40.74M | -41.2M | -17M | -47.2M | -8.8M |
| CapEx % of Revenue | 0.22% | 0.22% | 0.29% | 0.31% | 0.63% | 0.32% | 0.26% | 0.73% | 0.5% | 0.22% | 0.2% | 0.61% | 0.21% | 0.41% | 0.34% | 0.33% | 0.69% | 0.6% | 0.56% | 0.29% | 0.29% | 0.28% | 0.45% | 0.52% | 0.99% | 1.6% | 2.42% | 2.35% | 1.18% | 4.12% | 0.97% |
| Acquisitions | 0 | -4M | 0 | -72.3M | 0 | 0 | 0 | 0 | 0 | 100K | -24.8M | -24.8M | -6.4M | 0 | 0 | 0 | 0 | -13.53M | -30.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 300K | 0 | 0 | 0 | 249.6M | -400K | 25.4M | 1.4M | 1M | 300K | 100K | 24K | 23K | 84K | 72K | 28K | 18.94M | 103K | 247K | -2.55M | 635K | 856K | -249K | 0 | 0 | 22M | 0 |
| Cash from Financing | -55.4M | -47.5M | -36.7M | -29.7M | -29.7M | -55M | -138.8M | -259.6M | -115M | -11.5M | -4.1M | -3M | -2.3M | -2.6M | -11.1M | -673K | -4.67M | -31.47M | -42.84M | -42.49M | -22.15M | 4.69M | -6.69M | -1.92M | 33.78M | -45.76M | 27.48M | -3.8M | -25.4M | -500K | 27M |
| Debt Issued (Net) | 0 | 0 | 0 | -600K | -3.9M | 4.5M | 0 | 0 | -100K | -100K | -300K | -2.7M | -2.6M | -2.8M | -2.8M | -1M | -6.6M | -4.34M | -4.55M | -9.04M | -24.78M | 3.91M | -7.02M | -4.25M | 33.78M | -45.76M | 37.31M | 6.23M | 3.1M | -500K | -5.9M |
| Equity Issued (Net) | -12.3M | -4.9M | 1.8M | 600K | 800K | 4.9M | -3.9M | 2.1M | -3.7M | 2.4M | 0 | -200K | 300K | 100K | 300K | 300K | 1M | -92K | -4.69M | 972K | 1.6M | 780K | 269K | 419K | 0 | 0 | -9.83M | -10.05M | -28.6M | 0 | 29.9M |
| Dividends Paid | -41.8M | -40.3M | -38.4M | -30.6M | -27.6M | -62.5M | -134.3M | -261.6M | -109.3M | -13M | -3.7M | 0 | 0 | -9.1M | -9.1M | 0 | -27.61M | -27.61M | -37.13M | -36.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -14.7M | -9.1M | 0 | 0 | 0 | 0 | -7.2M | 0 | -9.1M | 0 | 0 | -200K | 0 | 0 | 0 | 0 | 0 | -1.17M | -5.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.83M | -10.05M | -28.6M | 0 | 0 |
| Other Financing | -1.3M | -2.3M | -100K | 900K | 1M | -1.9M | -600K | -100K | -1.9M | -800K | -100K | -100K | 0 | 100K | 500K | 27K | 935K | 576K | 3.53M | 2.16M | 1.03M | 0 | 0 | 0 | 0 | 0 | 0 | 22K | 100K | 0 | 3M |
| Net Change in Cash | 31.6M | 22.9M | 10.2M | 5.9M | 13.1M | -8.6M | -73.2M | -198.2M | 110.9M | 34.8M | -65.4M | 50.1M | -16.4M | 30.7M | 53.4M | 5.18M | 33.77M | -57.66M | -12.05M | 41.06M | 23.67M | 34.67M | -2.44M | -24.29M | 26.53M | 21.97M | -2.97M | -24.5M | -1.3M | 8.2M | 6.7M |
| Free Cash Flow | 87.3M | 74.6M | 46.9M | 108.1M | 42.8M | 46.4M | 65.5M | 61.5M | -26.8M | 42.8M | -60.7M | 75.2M | -7.2M | 33.1M | 62.9M | 5.92M | 40.14M | -14.09M | 65.33M | 85.13M | 27.63M | 29.08M | 4.04M | -15.65M | -10.5M | 70.92M | -32.27M | -20.7M | 20.8M | -14.1M | 10.8M |
| FCF Margin % | 6.08% | 5.41% | 3.56% | 8.48% | 3.67% | 4.36% | 6.37% | 6.49% | -2.99% | 3.38% | -3.61% | 4.05% | -0.21% | 0.99% | 1.77% | 0.16% | 1.12% | -0.45% | 2.15% | 3.06% | 1.18% | 1.37% | 0.21% | -0.94% | -0.68% | 4.58% | -1.91% | -1.18% | 1.45% | -1.23% | 1.18% |
| FCF Growth % | 52.09% | 59.06% | -56.61% | 152.57% | -7.76% | -29.16% | 6.5% | 329.48% | -162.62% | 170.51% | -180.72% | 1144.44% | -121.75% | -47.38% | 961.96% | -85.24% | 384.89% | -121.57% | -23.27% | 208.17% | -5.01% | 619.7% | 125.83% | -49.03% | -114.8% | 319.81% | -55.87% | -199.52% | 247.52% | -230.56% | 77.05% |
| FCF per Share | 2.29 | 1.94 | 1.22 | 2.83 | 1.12 | 1.22 | 1.74 | 1.63 | -0.71 | 1.14 | -1.63 | 2.03 | -0.19 | 0.89 | 1.70 | 0.16 | 1.07 | -0.38 | 1.73 | 2.26 | 0.75 | 0.80 | 0.11 | -0.45 | -0.31 | 2.17 | -0.94 | -0.58 | 0.56 | -0.37 | 0.28 |
| FCF Conversion (FCF/Net Income) | 1.00x | 1.08x | 0.83x | 1.58x | 0.64x | 0.48x | 1.04x | 1.41x | -0.10x | 1.13x | 1.76x | -0.87x | 0.00x | -1.07x | -9.04x | 0.33x | 1.52x | 0.10x | 1.56x | 1.34x | 0.76x | 3.06x | 1.01x | -1.24x | -0.08x | 146.41x | -0.21x | 0.57x | 0.92x | 0.85x | 0.45x |
| Interest Paid | 0 | 0 | 300K | 1.1M | 1.2M | 300K | 200K | 300K | 200K | 400K | 700K | 700K | 1.1M | 1.2M | 1.4M | 1.7M | 1.3M | 994K | 291K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 17.9M | 23.7M | 32.8M | 27M | 17.7M | 11.3M | 36.6M | 5.8M | 5.8M | 4.1M | 5.2M | 8.1M | 11.4M | 19.2M | 21.7M | 13.91M | 29.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying GIC stock.
Global Industrial Co (GIC) generated $77.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Global Industrial Co (GIC) generated $74.6M 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.
Global Industrial Co (GIC) spent $3.1M 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, Global Industrial Co (GIC) returned $40.3M to shareholders via cash dividends and spent $9.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Freight and tariff exposure
Metrics are mathematically derived from official filings.
Earnings Quality Shows Cyclicality
GIC's operating cash flow to net income ratio swung from 0.25 in Q1 2025 to 1.12 in Q2 2026, indicating volatile earnings quality, as per quarterly cash flow statements.
The wide quarterly swings in OCF/NI, from 0.25 to 1.49, suggest that working capital changes, not just profitability, drive cash generation. The Q2 2026 ratio of 1.12 indicates that cash conversion is currently strong, but the pattern over the past ten quarters reveals a recurring first-quarter drag, likely due to seasonal inventory and receivable build-ups. Investors should monitor whether the Q1 weakness is a structural feature or a sign of deteriorating collection efficiency.
FCF Margin Expansion on Strong Sales
Free cash flow margin jumped to 10.5% in Q2 2026 from 8.4% a year earlier, reflecting robust operational leverage, as reported in the latest cash flow statement.
The FCF margin improvement is consistent with the reported 7.7% revenue growth and gross margin expansion to 40.2%, suggesting that the company is converting higher sales into cash more efficiently. However, the first-quarter FCF margins of 1.6% and 1.0% in 2026 and 2025, respectively, highlight a seasonal pattern that investors should factor into annual expectations. The full-year FCF trajectory appears stable, but the quarterly volatility warrants attention.
Minimal CapEx Underscores Asset-Light Model
Capital expenditures averaged just 0.2% of revenue over the last ten quarters, indicating a highly asset-light distribution model, based on reported cash flow data.
With CapEx consistently below $1.5 million per quarter, GIC's capital intensity is far lower than typical industrial distributors, reflecting its focus on warehousing and logistics rather than heavy manufacturing. This low CapEx requirement allows for high FCF conversion, but it also suggests that the company may be underinvesting in automation or digital infrastructure, which could be a competitive risk. The minimal depreciation (around $2 million quarterly) relative to revenue indicates that the asset base is not a significant cash drain.
Seasonal Working Capital Swings
Working capital changes swung from -$14.6 million in Q1 2025 to +$3.3 million in Q2 2025, indicating significant seasonal inventory and receivable dynamics, as per quarterly cash flow statements.
The recurring negative working capital changes in Q1 (e.g., -$14.5M in Q1 2026) suggest that the company builds inventory ahead of the spring selling season, which temporarily consumes cash. The positive changes in Q2 and Q4 indicate that collections and inventory liquidation typically follow, restoring cash flow. This pattern is typical for distributors but may indicate that GIC's working capital management is reactive rather than optimized, as the swings are large relative to quarterly net income.
Dividends and Buybacks Absorb Cash
Dividends and buybacks consumed $15.5 million in Q2 2026, exceeding free cash flow of $40.5 million, reflecting a shareholder-friendly capital allocation policy, as per cash flow statements.
GIC consistently pays quarterly dividends of around $10 million and occasionally repurchases shares, with buybacks of $4.7 million in Q2 2026. The total cash returned to shareholders is well covered by FCF, leaving ample room for special dividends or debt reduction. The company's low debt-to-equity ratio of 0.33% suggests that it could increase leverage to fund larger buybacks, but the historical preference for special dividends may continue.
Cumulative Cash Generation Exceeds Net Income
Over the last ten quarters, cumulative operating cash flow of $196.3 million exceeded cumulative net income of $187.2 million, indicating high earnings quality, based on reported cash flow data.
The cumulative OCF/NI ratio of 1.05 over the period suggests that GIC's earnings are well-backed by cash, with non-cash charges like depreciation and stock-based compensation adding back more than working capital consumes. This is a positive signal for earnings quality, but the quarterly volatility in OCF/NI (ranging from 0.25 to 1.49) indicates that the timing of cash flows can diverge significantly from accrual earnings. Investors should focus on the annual trend rather than quarterly noise.
Cash Flow Obscures SBC and Freight Costs
Stock-based compensation averaged $1.5 million per quarter, while freight costs are embedded in COGS, potentially masking true cash profitability, as per cash flow statements and income statement notes.
While SBC is a non-cash expense, it dilutes shareholders and should be considered when evaluating true cash returns. The company's gross margin expansion to 40.2% in Q2 2026 may be partly due to favorable freight rates, which are not separately disclosed in the cash flow statement, making it difficult to assess the sustainability of margin gains. Additionally, the absence of significant acquisition activity in the cash flow statement suggests that growth is organic, but the lack of disclosure on off-balance-sheet items like operating leases warrants further investigation.