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
HNSTThe Honest Company, Inc.
$3.60$396M
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
HomeStocksHNSTCash Flow

The Honest Company, Inc. (HNST) Cash Flow Statement

7Y historyFree accessUpdated daily

Liquidity remains supported by a $90.4M cash position, though cash flow generation is inconsistent, evidenced by an OCF/NI ratio of -131.48 in 2026Q1.

HNST Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19
Cash from Operations23.58M15.12M1.54M19.35M-76.28M-38.15M-12.07M-19.99M
Operating CF Margin %-4.07%0.41%5.62%-24.32%-11.97%-4.01%-8.49%
Operating CF Growth %274.07%881.25%-92.04%125.37%-99.91%-216.21%39.65%-
Net Income-18.98M-15.69M-6.12M-39.24M-49.02M-38.68M-14.47M-31.08M
Depreciation & Amortization9.51M9.55M9.29M9M8.93M4.15M4.85M7.67M
Stock-Based Compensation8.1M10.51M15.68M15.8M15.08M16.85M7.91M8.38M
Deferred Taxes00000000
Other Non-Cash Items26.51M24.95M746K-1.37M-558K311K166K-156K
Working Capital Changes-1.56M-14.21M-18.04M35.16M-50.71M-20.78M-10.53M-4.8M
Change in Receivables9.12M10.2M-378K-682K-10.84M-8.99M1.46M-2.46M
Change in Inventory9.73M-7.46M-10.93M43.48M-38.99M1M-24.13M4.65M
Change in Payables-13.13M-11.18M3.81M-9.35M10.4M-6.69M13.75M-5.16M
Cash from Investing-3.18M-1.51M-530K3.83M34.96M-8.62M36.7M11.01M
Capital Expenditures-3.18M-1.51M-530K-1.84M-1.62M-220K-200K-661K
CapEx % of Revenue0.9%0.41%0.14%0.53%0.52%0.07%0.07%0.28%
Acquisitions000008.4M00
Investments--------
Other Investing000-10K0-8.4M00
Cash from Financing-2.85M535K41.6M122K38K60.37M-973K-305K
Debt Issued (Net)0-1K-19K-58K-303K-1.13M-1.01M-272K
Equity Issued (Net)-3M384K41.45M0096.52M0-285K
Dividends Paid00000-35M00
Share Repurchases-3M000000-285K
Other Financing152K152K163K180K341K-23K41K252K
Net Change in Cash17.55M14.15M42.61M23.31M-41.27M13.59M23.66M-9.29M
Free Cash Flow20.4M13.61M1.01M17.5M-77.89M-38.37M-12.27M-20.65M
FCF Margin %5.79%3.67%0.27%5.08%-24.83%-12.04%-4.08%-8.77%
FCF Growth %1006.94%1246.29%-94.22%122.47%-102.98%-212.85%40.61%-
FCF per Share0.180.120.010.19-0.84-0.54-0.14-0.23
FCF Conversion (FCF/Net Income)-1.07x-0.96x-0.25x-0.49x1.56x0.99x0.83x0.64x
Interest Paid0001K8K1.8M1.84M1.72M
Taxes Paid0089K116K101K76K102K75K

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Persistent Revenue Contraction

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Remains Highly Volatile

According to the provided financial data, the relationship between net income and operating cash flow is erratic, with the OCF/NI ratio fluctuating wildly from -131.48 in 2026Q1 to 91.42 in 2024Q3, suggesting that reported earnings are frequently decoupled from actual cash generation capabilities.

The extreme variance in the OCF/NI ratio indicates that accruals and non-cash adjustments are significantly distorting the company's bottom-line performance. Investors should monitor whether this disconnect stems from aggressive revenue recognition or timing differences in working capital, as it obscures the true underlying profitability of the core business.

FCF Margins Lack Consistent Stability

As reported in recent financial statements, free cash flow margins have exhibited significant instability, ranging from a peak of 20.5% in 2025Q4 to a low of -17.2% in 2024Q4, which highlights the company's ongoing struggle to maintain positive cash flow generation amidst revenue contraction.

The inability to sustain positive FCF margins suggests that the company's operational model remains highly sensitive to volume fluctuations and cost pressures. This volatility warrants further investigation into whether the business can achieve a self-funding state without relying on periodic working capital swings to mask underlying cash burn.

Working Capital Swings Drive Liquidity

Based on the company's reported figures, working capital changes have been the primary driver of cash flow volatility, with quarterly shifts ranging from a $15.2M inflow in 2025Q4 to a $19.6M outflow in 2024Q4, indicating a heavy reliance on inventory and receivables management for liquidity.

The significant impact of working capital on cash flow suggests that the company's cash position is highly susceptible to retail inventory loading cycles and collection timing. This dependency implies that operational cash flow may be less a reflection of sustainable demand and more a byproduct of short-term balance sheet optimization.

Capital Allocation Prioritizes Defensive Posture

As evidenced by the lack of dividends and minimal share repurchases, with the exception of a $3.0M buyback in 2026Q1, the company appears to be preserving its cash reserves rather than aggressively deploying capital, likely due to the ongoing uncertainty surrounding its long-term profitability and growth trajectory.

The conservative approach to capital deployment suggests that management is prioritizing balance sheet preservation over aggressive expansion or shareholder returns. This strategy appears prudent given the negative operating margins, yet it may also indicate a lack of high-return internal investment opportunities to drive future growth.

HNST — Frequently Asked Questions

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

How much cash does The Honest Company, Inc. (HNST) generate from operations?

The Honest Company, Inc. (HNST) generated $15.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is The Honest Company, Inc.'s free cash flow?

The Honest Company, Inc. (HNST) generated $13.6M 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.

What is The Honest Company, Inc.'s capital expenditure (CapEx)?

The Honest Company, Inc. (HNST) spent $1.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.