Cash conversion is weak, with Q2 2026 operating cash flow of -$15.9M and FCF of -$23.6M (FCF margin -8.0%), driven by a $32.0M working capital outflow, despite moderate capex of 2.6% of revenue.
Ichor Holdings, Ltd. (ICHR) cash flow statement — 13-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 |
|---|
| Cash from Operations | -375K | 29.89M | 27.88M | 57.63M | 31.45M | 15.27M | 38.26M | 57.15M | 60.47M | 38.65M | 27.73M | 26.69M | 8.09M | 11.46M |
| Operating CF Margin % | - | 3.15% | 3.28% | 7.11% | 2.46% | 1.39% | 4.18% | 9.21% | 7.34% | 5.89% | 6.83% | 9.18% | 3.25% | 4.13% |
| Operating CF Growth % | 256.31% | 7.2% | -51.62% | 83.23% | 105.95% | -60.08% | -33.06% | -5.5% | 56.45% | 39.39% | 3.9% | 229.87% | -29.4% | - |
| Net Income | -40.28M | -52.78M | -20.82M | -42.98M | 72.8M | 70.9M | 33.28M | 10.73M | 57.88M | 56.45M | 16.66M | 5.63M | 6.17M | 2.76M |
| Depreciation & Amortization | 32.3M | 33.51M | 30.74M | 34.58M | 35.1M | 25.99M | 25.21M | 21.87M | 23.06M | 12.51M | 9.5M | 9.94M | 9.63M | 9.21M |
| Stock-Based Compensation | 16.74M | 16.73M | 15.58M | 17.34M | 13.92M | 11.47M | 9.88M | 8.54M | 7.58M | 2.23M | 3.22M | 1.12M | 1.01M | 496K |
| Deferred Taxes | 895K | 385K | -782K | 9.31M | -3.21M | -1.86M | 0 | -7.13M | -6.69M | -15.35M | -2.43M | -4.93M | -6.2M | 0 |
| Other Non-Cash Items | 23.89M | 23.04M | 465K | 465K | 465K | 1.6M | -12.62M | 937K | 970K | 367K | 527K | 3.99M | 309K | 19.94M |
| Working Capital Changes | -33.92M | 9.01M | 2.7M | 38.92M | -87.63M | -92.83M | -17.49M | 22.21M | -22.33M | -17.41M | 257K | 10.94M | -2.83M | -20.94M |
| Change in Receivables | -23.83M | 16.11M | -19.9M | 69.6M | 6.67M | -33.45M | -16.13M | -44.56M | 10.43M | -1.06M | -9.01M | 6.33M | 959K | -11.07M |
| Change in Inventory | -51.15M | -1.5M | -4.22M | 37.77M | -47.53M | -89.25M | -8.53M | -5.93M | 35.13M | -43.42M | -23.72M | 9.11M | -12.13M | -15.69M |
| Change in Payables | 37.16M | -6.38M | 29.11M | -50.97M | -50.17M | 38.65M | 0 | 67.97M | -62.17M | 22.61M | 36.76M | -1.68M | 8.75M | 0 |
| Cash from Investing | -25.23M | -36.17M | -17.64M | -15.5M | -28.93M | -289.58M | -14.6M | -20.49M | -15.36M | -186.75M | -21.2M | -1.37M | -3.47M | -4.24M |
| Capital Expenditures | -25.23M | -36.17M | -17.64M | -15.5M | -29.43M | -20.84M | -10.3M | -12.34M | -13.92M | -8.23M | -4.27M | -1.37M | -3.47M | -2.28M |
| CapEx % of Revenue | 2.49% | 3.82% | 2.08% | 1.91% | 2.3% | 1.9% | 1.13% | 1.99% | 1.69% | 1.25% | 1.05% | 0.47% | 1.39% | 0.82% |
| Acquisitions | 0 | 0 | 0 | 0 | 500K | -268.77M | -5.04M | 0 | -1.44M | -180.96M | -17.41M | 0 | 0 | -1.96M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 504K | 739K | -8.15M | 0 | -8.23M | 473K | 0 | 0 | 0 |
| Cash from Financing | 189.84M | -4.1M | 18.47M | -48.65M | 8.46M | 96.91M | 168.63M | -19.88M | -70.58M | 164.6M | 21.93M | -15.51M | -3.23M | -1.33M |
| Debt Issued (Net) | -60.75M | -5.59M | -120.63M | -52.5M | 7.5M | 92.71M | 21.25M | -23.75M | 15.25M | 149.71M | -25.17M | 9.25M | -3.25M | -1.35M |
| Equity Issued (Net) | 201.32M | 5.63M | 136.74M | 7.52M | 3.77M | 9.66M | -1.83M | -1.89M | -89.98M | 7.28M | 47.1M | 0 | 0 | 18K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.13M | 0 | 0 |
| Share Repurchases | -601K | 0 | 0 | 0 | 0 | 0 | -1.83M | -1.89M | -89.98M | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 49.27M | -4.13M | 2.36M | 3.85M | 955K | -5.47M | 149.2M | 5.76M | 4.15M | 7.62M | 0 | -2.63M | 19K | 0 |
| Net Change in Cash | 164.23M | -10.38M | 28.71M | -6.51M | 10.97M | -177.4M | 192.29M | 16.78M | -25.47M | 16.51M | 28.46M | 9.81M | 1.39M | 5.89M |
| Free Cash Flow | -25.61M | -6.28M | 10.24M | 42.14M | 2.02M | -5.57M | 27.96M | 44.81M | 46.55M | 30.43M | 23.46M | 25.32M | 4.62M | 9.19M |
| FCF Margin % | -2.53% | -0.66% | 1.21% | 5.19% | 0.16% | -0.51% | 3.06% | 7.22% | 5.65% | 4.64% | 5.78% | 8.71% | 1.86% | 3.31% |
| FCF Growth % | 8.8% | -161.33% | -75.69% | 1985.94% | 136.29% | -119.91% | -37.6% | -3.75% | 53% | 29.69% | -7.35% | 447.76% | -49.67% | - |
| FCF per Share | -0.71 | -0.18 | 0.31 | 1.44 | 0.07 | -0.19 | 1.19 | 1.97 | 1.85 | 1.16 | 19.37 | 1.12 | 0.20 | 0.41 |
| FCF Conversion (FCF/Net Income) | 0.64x | -0.57x | -1.34x | -1.34x | 0.43x | 0.22x | 1.15x | 5.33x | 1.04x | 0.75x | 1.66x | 2.08x | 1.31x | 4.16x |
| Interest Paid | 6.12M | 8.5M | 11.65M | 20.37M | 10.59M | 7.12M | 8.23M | 8.42M | 8.27M | 3.44M | 3.69M | 2.63M | 2.66M | 0 |
| Taxes Paid | 2.4M | 0 | 3.33M | 3.88M | 3.29M | 5.64M | 0 | 0 | 2.28M | 1.07M | 103K | 496K | 611K | 0 |
Quick answers to the most common questions about buying ICHR stock.
Ichor Holdings, Ltd. (ICHR) generated $29.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Ichor Holdings, Ltd. (ICHR) reported negative free cash flow of $6.3M in 2025, indicating capital requirements exceeded cash from operations.
Ichor Holdings, Ltd. (ICHR) spent $36.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Working capital volatility
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Working Capital
In Q2 2026, ICHR reported net income of $1.0M but operating cash flow of -$15.9M, a stark divergence driven by a $32.0M working capital outflow, as per the latest cash flow statement.
The negative operating cash flow despite positive net income indicates that earnings are not being converted into cash, primarily due to significant working capital absorption. This suggests that the reported profitability may be overstated by accruals, and investors should monitor whether this is a temporary build-up for demand or a structural inefficiency. The OCF/NI ratio of -15.91 in Q2 2026 highlights the severity of the cash conversion gap, which warrants close attention.
Free Cash Flow Remains Elusive
ICHR's free cash flow turned sharply negative at -$23.6M in Q2 2026, with a FCF margin of -8.0%, despite revenue growth of 11.6% YoY, based on reported quarterly figures.
The free cash flow trajectory is volatile, with positive FCF in only three of the last ten quarters, and the most recent quarter shows a significant deterioration. This suggests that the company's growth is not yet generating sustainable cash returns, and the negative FCF may indicate that the business is consuming cash to fund operations and capital expenditures. The contrast with the positive net income in Q2 2026 underscores the gap between accounting profitability and cash generation, which may limit financial flexibility.
Working Capital Swings Drive Cash Volatility
Working capital changes swung from a $9.1M inflow in Q4 2025 to a -$32.0M outflow in Q2 2026, a $41.1M reversal, as reported in the cash flow statement, highlighting extreme quarter-to-quarter volatility.
The working capital swings are the primary driver of operating cash flow volatility, with the Q2 2026 outflow likely reflecting inventory build-up or slower collections amid rising revenue. This pattern suggests that ICHR's cash conversion cycle is highly sensitive to demand fluctuations, and the company may be accumulating inventory to meet anticipated orders. Investors should monitor whether these swings normalize as revenue stabilizes, as persistent outflows could strain liquidity despite the low debt levels.
Capital Expenditures Aligned with Growth
Capital expenditures remained moderate at $7.8M in Q2 2026, representing 2.6% of revenue, consistent with the trailing average, according to the cash flow data, suggesting disciplined investment.
The capex intensity is relatively low, indicating that ICHR's manufacturing footprint is largely in place, and current spending may be focused on maintenance or incremental capacity. This suggests that the company is not in a heavy investment phase, which could be positive for future cash flow generation if working capital swings subside. However, the negative FCF in Q2 2026 is primarily due to working capital, not capex, implying that operational efficiency is the key lever for cash improvement.
Cumulative Cash Generation Lags Losses
Over the last ten quarters, ICHR's cumulative net loss was approximately -$66.2M, while cumulative operating cash flow was -$38.1M, indicating that cash outflows have been less severe than accounting losses, based on reported data.
The cumulative gap between net income and operating cash flow suggests that non-cash charges like depreciation and stock-based compensation have partially offset the losses, but the company has still consumed cash. This divergence implies that the business has not yet reached a self-sustaining cash flow position, and the recent positive net income in Q2 2026 may not be durable if working capital continues to absorb cash. The cumulative cash burn underscores the importance of margin expansion and working capital management for long-term viability.
Cash Flow Obscures Pass-Through Dynamics
Stock-based compensation of $4.5M in Q2 2026 and significant working capital swings may obscure the underlying cash generation, as pass-through revenue inflates sales without corresponding cash profits, based on the cash flow statement.
The cash flow statement does not separately disclose pass-through revenue, but the low gross margin and high revenue growth suggest that a portion of sales may be low-margin pass-through, which can distort cash flow comparisons. Additionally, the timing of working capital changes can mask the true cash earnings power, as seen in the Q2 2026 outflow. Investors should adjust for these factors to assess the company's ability to generate cash from its value-added engineering services, rather than from component resale.