Operating cash flow of $97.0M and free cash flow of $83.0M in 2026Q3 (23.3% FCF margin) follow a volatile path, including a $229.0M quarter in 2026Q2, which warrants caution about the sustainability of recent cash generation.
Indivior Pharmaceuticals Inc (INDV) cash flow statement — 10-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 |
|---|
| Cash from Operations | 96M | -27M | 36M | -300M | -4M | 353M | -193M | 151M | 303M | 295M | 407M |
| Operating CF Margin % | - | -2.18% | 3.03% | -27.45% | -0.44% | 44.63% | -29.83% | 19.24% | 31.56% | 25.69% | 42.01% |
| Operating CF Growth % | -4038.35% | -175% | 112% | -7400% | -101.13% | 282.9% | -227.81% | -50.17% | 2.71% | -27.52% | - |
| Net Income | 450M | 210M | 7M | -126M | -44M | 213M | -156M | 178M | 292M | 193M | 149M |
| Depreciation & Amortization | 13M | 20M | 28M | 15M | 16M | 22M | 26M | 28M | 16M | 13M | 14M |
| Stock-Based Compensation | 33M | 26M | 24M | 21M | 16M | 11M | 8M | 3M | 15M | 16M | 10M |
| Deferred Taxes | -3M | -46M | 7M | -64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 37M | 20M | 16M | 151M | -110M | -66M | -52M | 21M | -49M | -68M | -104M |
| Working Capital Changes | -434M | -257M | -46M | -297M | 118M | 173M | -19M | -79M | 29M | 141M | 338M |
| Change in Receivables | 4M | 3M | -1M | -33M | -21M | -25M | 15M | 79M | -33M | -59M | -27M |
| Change in Inventory | 3M | 18M | -43M | -6M | -30M | -3M | -16M | 7M | -31M | -6M | 4M |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -65M | -66M | 69M | -95M | -222M | -14M | -4M | -2M | -4M | -43M | -35M |
| Capital Expenditures | -65M | -66M | -29M | -8M | -5M | -4M | -4M | -7M | -11M | -30M | -20M |
| CapEx % of Revenue | 4.73% | 5.33% | 2.44% | 0.73% | 0.55% | 0.51% | 0.62% | 0.89% | 1.15% | 2.61% | 2.06% |
| Acquisitions | 0 | 0 | 0 | -129M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -1M | 0 | -2M | -42M | 1M | -10M | 0 | 5M | 7M | -13M | -15M |
| Cash from Financing | -171.25M | -30M | -102M | -64M | -101M | -94M | -10M | -13M | -237M | -84M | -147M |
| Debt Issued (Net) | 151.23M | -17M | 92M | -12M | -3M | 14M | -4M | -4M | -240M | -86M | -78M |
| Equity Issued (Net) | -325.46M | -14M | -192M | -52M | -98M | -100M | 1M | 0 | 3M | 2M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -69M |
| Share Repurchases | -302.46M | -11M | -173M | -33M | -90M | -101M | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 2.98M | 1M | -2M | 0 | 0 | -8M | -7M | -9M | 0 | 0 | 0 |
| Net Change in Cash | -139M | -124M | 3M | -458M | -328M | 244M | -202M | 136M | 61M | 171M | 225M |
| Free Cash Flow | 31M | -94M | 5M | -353M | -9M | 319M | -197M | 144M | 262M | 252M | 372M |
| FCF Margin % | 2.26% | -7.59% | 0.42% | -32.3% | -1% | 40.33% | -30.45% | 18.34% | 27.29% | 21.95% | 38.39% |
| FCF Growth % | -76.15% | -1980% | 101.42% | -3822.22% | -102.82% | 261.93% | -236.81% | -45.04% | 3.97% | -32.26% | - |
| FCF per Share | 0.25 | -0.73 | 0.04 | -2.49 | -0.06 | 2.07 | -1.34 | 0.95 | 1.74 | 1.68 | 2.50 |
| FCF Conversion (FCF/Net Income) | 0.07x | -0.13x | 18.00x | 2.33x | 0.09x | 1.72x | 1.30x | 1.13x | 1.15x | 4.84x | 12.70x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying INDV stock.
Indivior Pharmaceuticals Inc (INDV) generated $-27.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Indivior Pharmaceuticals Inc (INDV) reported negative free cash flow of $94.0M in 2025, indicating capital requirements exceeded cash from operations.
Indivior Pharmaceuticals Inc (INDV) spent $66.0M 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, Indivior Pharmaceuticals Inc (INDV) spent $11.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Volatile quarterly operating cash flow
Metrics are mathematically derived from official filings.
Earnings Quality Swings Between Quarters
Based on reported figures, Indivior's operating cash flow to net income ratio ranged from -2.17 to 8.78 over ten quarters, showing that accrual timing and working capital movements dominate reported earnings conversion.
The ratio's extreme range suggests that single-quarter net income is a poor proxy for cash generation at this company. Across the full window, cumulative operating cash flow appears to track net income more closely than individual quarters indicate, which implies timing effects rather than structural earnings inflation. Investors should monitor whether the 2026 quarters, where operating cash flow of $229.0M in Q2 exceeded net income of $122.0M, reflect durable collection improvement or a temporary release of receivables.
Free Cash Flow Recovering From Trough
Free cash flow margin rebounded from -68.4% in 2025Q4 to 64.7% in 2026Q2 before moderating to 23.3% in 2026Q3, indicating high volatility rather than a linear recovery.
The swing from deeply negative free cash flow in late 2025 to a strong second-quarter 2026 result suggests the business generates substantial cash when working capital is not absorbing it. The 2026Q3 margin of 23.3% still sits well above the negative readings seen in 2024Q4 through 2025Q4, which supports the view that the cash profile has improved. However, the rapid reversal implies the trend is not yet established enough to extrapolate.
Working Capital Drives Cash Volatility
Working capital changes ranged from a $299.0M outflow in 2025Q4 to a $190.0M inflow in 2024Q2, and these swings account for most of the variance in reported operating cash flow.
The magnitude of working capital movements relative to net income indicates that receivables, inventory, and payables management is the central driver of quarterly cash results. Given that gross-to-net adjustments and specialty distribution stocking levels can shift revenue timing, the large outflows may reflect receivable build-up that reverses later. Investors should monitor whether the 2026Q1 and 2026Q3 working capital outflows of $163.0M and $36.0M mark a recurring seasonal pattern or a deterioration in collections.
Capital Intensity Remains Low
Capital expenditure ran between 1.9% and 6.7% of revenue across the ten quarters, with the 2026Q3 ratio at 3.9%, indicating an asset-light model where cash flow variability is not driven by investment spending.
Low capital intensity is consistent with a business whose manufacturing and distribution needs are largely outsourced or specialized rather than plant-heavy. Depreciation and amortization of roughly $1.0M to $8.0M per quarter sits well below capital spending in several periods, which may suggest that current capex is partly growth-oriented rather than pure maintenance. The implication is that free cash flow is more sensitive to operating and working capital dynamics than to investment decisions.
Cumulative Cash Conversion Gap
Summing the ten reported quarters, net income totals roughly $329M against operating cash flow of roughly $127M, a gap that is driven largely by the 2025Q4 and 2026Q1 working capital outflows.
The cumulative shortfall of operating cash flow relative to reported net income over this window suggests that accrual-based earnings have run ahead of cash collection during the period. Non-cash charges such as stock-based compensation, which are small here, do not explain the gap, leaving working capital build-up as the primary candidate. This warrants further investigation into receivable aging and gross-to-net reserve movements before treating the earnings base as fully cash-backed.
Strong Quarters May Not Persist
Based on reported figures, the 2026Q2 operating cash flow of $229.0M may reflect a one-time working capital release rather than sustainable cash generation, as the preceding quarter recorded an outflow of $9.0M.
Reliance on a single strong quarter to judge cash quality risks overstating durability, particularly when the same window contains a $221.0M operating outflow in 2025Q4. The raised 2026 guidance cited in recent context does not itself confirm cash conversion, and the absence of disclosed detail on receivable collection timing leaves the question open. Investors should monitor whether subsequent quarters confirm the 2026Q2 level before treating it as a new baseline.