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
HUBS
← 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
HUBSHubSpot, Inc.
$185.47$9.5B
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
HomeStocksHUBSCash Flow

HubSpot, Inc. (HUBS) Cash Flow Statement

14Y historyFree accessUpdated daily

Free cash flow margins have expanded to 24.1% as of 2025Q4, supported by a low capital expenditure profile that consistently remains below 2.1% of revenue.

HUBS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash from Operations797.97M760.72M598.6M350.97M273.17M238.73M88.91M118.97M84.85M49.61M19.37M-423K-12.46M-19.81M-5.81M
Operating CF Margin %-24.29%22.78%16.17%15.78%18.35%10.07%17.63%16.54%13.21%7.15%-0.23%-10.76%-25.51%-11.25%
Operating CF Growth %107.43%27.08%70.56%28.48%14.43%168.5%-25.27%40.21%71.02%156.19%4678.25%96.61%37.08%-241.11%-
Net Income100.26M45.91M4.63M-176.29M-112.75M-77.84M-85.03M-53.75M-63.83M-39.71M-45.56M-46.05M-48.23M-34.27M-18.78M
Depreciation & Amortization147.7M136.29M96.83M72.67M58.15M45.16M37.06M28.79M23.43M15.79M11.18M7.34M5.71M4.47M2.74M
Stock-Based Compensation527.2M528.15M504.77M432.27M275.85M166.76M121.49M97.75M76.26M47.32M32.67M21.31M16.36M3.46M2.52M
Deferred Taxes260K-2K2.69M5.21M-2.12M-2.87M-2.19M-799K36K-11.55M-133K-50K-133K523K384K
Other Non-Cash Items-40.01M-45.16M-67.15M27.7M-4.43M-2M-18.26M7.47M16.37M15.69M4.7M2.13M705K908K50K
Working Capital Changes62.56M95.52M56.84M-10.59M58.48M109.51M35.84M39.5M32.59M22.08M16.51M14.89M13.12M5.1M7.29M
Change in Receivables-51.22M-64M-48.43M0-73.98M-34.11M-29.97M-15.43M-17.73M-20.18M-14.1M-11.25M-7.89M-2.48M-3.08M
Change in Inventory0000059.07M8.78M11.4M15.8M2.61M-2.12M3.71M4.02M908K1.67M
Change in Payables32.28M19M-4.58M-14.03M18.28M-10.61M3.7M3.93M3.3M1.1M983K-508K286K-1.16M1.19M
Cash from Investing533.79M491.77M-515.86M-334.77M-319.66M-179.51M-215.57M-316.19M-71.23M-401.2M-22.96M-104.1M-10.48M-9.17M-2.39M
Capital Expenditures-55.24M-53.16M-37.94M-33.72M-37.43M-28.73M-37.27M-40.37M-22.3M-20.28M-15.79M-8.43M-7.27M-4.36M-322K
CapEx % of Revenue1.68%1.7%1.44%1.55%2.16%2.21%4.22%5.98%4.35%5.4%5.83%4.63%6.27%5.61%0.62%
Acquisitions-44.59M-87.61M-40.44M-142.13M0-19.91M0-23.31M0-9.41M0-600K000
Investments---------------
Other Investing-135.34M-128.16M-88.93M-66.54M-54.34M-33.14M-21.6M-13.47M-11.17M-7.07M-5.75M-4.48M-3.21M-4.81M-2.07M
Cash from Financing-1.03B-910.01M53.49M37.01M7.43M-51.47M222.46M359.34M12.78M376.81M8.47M36.94M134.44M514K35.34M
Debt Issued (Net)-369.24M-459.81M-57K-13K-81.43M-89.53M214.1M-617K-744K388.18M-743K-206K-121K-107K-458K
Equity Issued (Net)-638.3M-428.63M75.5M47.74M39.93M46.51M30.37M366.21M21.55M13.09M11.58M45.75M3.79M621K35.79M
Dividends Paid000000000000000
Share Repurchases-346.43M-500.02M0000000000000
Other Financing-18.32M-21.57M-21.95M-10.71M48.92M-8.45M-22.01M-6.25M-8.03M-24.46M-2.37M-8.61M130.76M00
Net Change in Cash317.56M368.23M124.68M57.87M-45.87M-1.11M102.64M161.4M24.33M27.98M4.12M-68.14M111.08M-28.45M27.13M
Free Cash Flow712.47M707.55M560.66M250.72M181.4M176.86M30.04M65.13M51.38M22.27M-2.17M-13.16M-24.44M-27.79M-8.39M
FCF Margin %21.6%22.6%21.34%11.55%10.48%13.6%3.4%9.65%10.02%5.93%-0.8%-7.24%-21.09%-35.79%-16.26%
FCF Growth %16.93%26.2%123.62%38.21%2.57%488.76%-53.87%26.76%130.74%1125.18%83.5%46.15%12.03%-231.2%-
FCF per Share13.5513.3010.825.033.773.770.671.551.330.60-0.06-0.40-0.82-1.10-0.33
FCF Conversion (FCF/Net Income)7.11x16.57x129.34x-2.13x-2.54x-3.07x-1.05x-2.21x-1.33x-1.25x-0.43x0.01x0.26x0.58x0.31x
Interest Paid422K422K1.72M1.72M1.75M1.84M1.51M1.01M1.04M762K174K185K000
Taxes Paid24.76M19.31M12.19M12.91M4.68M6.97M2.31M3.09M1.84M855K954K215K000

Key Metrics

Growth RegimeExpanding
ProfitabilityModerate
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

High Stock-Based Compensation Dilution

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by SBC

According to quarterly financial data, HubSpot's operating cash flow consistently dwarfs GAAP net income, with the 2026Q1 OCF/NI ratio reaching 6.11, a clear indicator that reported earnings are significantly suppressed by non-cash charges, primarily stock-based compensation, rather than reflecting the underlying cash-generating capacity of the business.

The persistent gap between net income and operating cash flow suggests that GAAP profitability metrics are poor proxies for the company's actual economic performance. Investors should monitor this divergence, as the reliance on equity-based compensation to manage operating expenses effectively shifts the burden of profitability from the income statement to shareholder dilution.

FCF Margin Expansion Trends

As reported in recent filings, HubSpot has demonstrated a clear upward trajectory in free cash flow generation, with FCF margins climbing from 13.5% in 2023Q4 to 24.1% by 2025Q4, suggesting that the platform's scale is finally beginning to outpace the heavy marketing investments required for customer acquisition.

This trend indicates that the company is successfully transitioning toward a more self-sustaining financial model. However, the volatility in quarterly FCF margins warrants further investigation into whether this improvement is driven by sustainable operational efficiencies or merely the timing of large-scale contract renewals and deferred revenue recognition.

Low Capital Intensity Business Model

Based on reported figures, HubSpot maintains a remarkably low capital intensity, with CapEx as a percentage of revenue consistently hovering between 1.0% and 2.1% over the last ten quarters, confirming that the business model requires minimal physical infrastructure to support its rapid top-line expansion.

The minimal capital expenditure requirements highlight the high operating leverage inherent in a pure-play SaaS model. This allows the vast majority of cash generated from operations to be redirected toward strategic growth initiatives or shareholder returns rather than being consumed by the maintenance of legacy physical assets.

Aggressive Capital Allocation Strategy

Analysis of cash flow statements reveals that HubSpot has shifted toward more aggressive capital deployment, notably utilizing $206.7 million for share repurchases in 2026Q1, a significant departure from previous periods where cash was primarily utilized for smaller, bolt-on acquisitions or retained on the balance sheet.

This pivot toward share repurchases may indicate management's confidence in the company's long-term valuation, yet it also raises questions about the opportunity cost of not deploying that capital into further product innovation. Investors should monitor whether this buyback activity is intended to offset the dilutive impact of the company's substantial stock-based compensation programs.

HUBS — Frequently Asked Questions

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

How much cash does HubSpot, Inc. (HUBS) generate from operations?

HubSpot, Inc. (HUBS) generated $760.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is HubSpot, Inc.'s free cash flow?

HubSpot, Inc. (HUBS) generated $707.6M 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 HubSpot, Inc.'s capital expenditure (CapEx)?

HubSpot, Inc. (HUBS) spent $53.2M 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 HubSpot, Inc. distribute cash to shareholders?

In 2025, HubSpot, Inc. (HUBS) spent $500.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.