Liquidity has tightened significantly, with cash balances falling to $8.1M in 2026Q1 even as the firm allocated $50M toward share repurchases.
| 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 |
|---|
| Cash from Operations | 189.57M | 196.15M | 205.21M | 180.21M | 116.38M | 156.67M | 181.34M | 165.36M | 167.3M | 149.36M | 105.53M | 12.48M | 81.28M | 56.76M | 64.83M | 89.92M | 76.89M | 71.77M | 57.1M | 42.97M | 39.2M | 43.34M | 45.17M | 54.8M | 27.81M | 21.45M | 18.16M | 8.99M |
| Operating CF Margin % | - | 10.62% | 11.95% | 11.58% | 8.74% | 12.83% | 16.89% | 13.14% | 13.77% | 13.15% | 9.81% | 1.56% | 11.82% | 8.55% | 10.03% | 15.81% | 14.41% | 13.75% | 10.45% | 13.48% | 14.46% | 17.97% | 22.57% | 25.33% | 16.62% | 15.83% | 18.57% | 11.35% |
| Operating CF Growth % | -48.8% | -4.41% | 13.87% | 54.85% | -25.71% | -13.61% | 9.67% | -1.16% | 12.01% | 41.53% | 745.68% | -84.65% | 43.2% | -12.46% | -27.9% | 16.96% | 7.13% | 25.68% | 32.9% | 9.59% | -9.53% | -4.05% | -17.58% | 97.06% | 29.62% | 18.14% | 101.96% | - |
| Net Income | 141.8M | 102.81M | 119.9M | 90.65M | 66.38M | 96.81M | 77.26M | 96.34M | 167.96M | 66.68M | 5.96M | -7.59M | 55.46M | 36.27M | -4.8M | 33.12M | 33.14M | -9M | 18.56M | 15.05M | 16.13M | 10.11M | 16.26M | 23.29M | 14.36M | 8.6M | 1.02M | -2.13M |
| Depreciation & Amortization | 135.85M | 130.67M | 111.03M | 98.84M | 91.99M | 81.37M | 79.32M | 77.89M | 88.99M | 102.8M | 90.52M | 44.63M | 37.46M | 35.97M | 46.37M | 47.7M | 46.45M | 47.23M | 45.38M | 25.84M | 19.31M | 19.72M | 14.84M | 13.18M | 12.1M | 14.24M | 13.01M | 11.36M |
| Stock-Based Compensation | 17.25M | 23.22M | 24.77M | 23.28M | 21.02M | 16.18M | 9.16M | 9.29M | 10.47M | 14.68M | 8.41M | 9.38M | 13.19M | 14.1M | 10.9M | 12.08M | 6.88M | 5.2M | 11.21M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -6.72M | -2.69M | -14.11M | -9.49M | -17.5M | -10.27M | -6.97M | -10.29M | 61.13M | -59.21M | -7.35M | -10.3M | 531K | -29.86M | 5.73M | 8.78M | 15.42M | -10.12M | 1.67M | -4.93M | 4.89M | 4.33M | 12.2M | 4.58M | 3.77M | 2.36M | -369K | 1.31M |
| Other Non-Cash Items | -18.55M | 62.55M | 18.25M | 29.23M | 30.34M | 20.32M | 6.4M | 32.25M | -151.33M | 20.99M | 13.99M | 35.67M | -6.81M | 7.32M | 23.45M | -4.91M | -33.61M | 49.86M | 1.99M | 20.87M | 9.72M | 9.18M | 4.49M | 5.83M | 4.03M | 3.15M | 907K | 1.8M |
| Working Capital Changes | -80.05M | -120.42M | -54.62M | -52.3M | -75.85M | -47.74M | 16.16M | -40.13M | -9.92M | 3.43M | -6M | -59.31M | -18.55M | -7.04M | -16.83M | -6.85M | 8.6M | -11.41M | -21.71M | -8.89M | -16.21M | 2K | -2.62M | 7.93M | -6.45M | -6.89M | 3.59M | -4.32M |
| Change in Receivables | -54.06M | -89.66M | -24.98M | -21.08M | -41.38M | -17.54M | 38.15M | -6.98M | 9.29M | -34.6M | -2.17M | 3.68M | -11.73M | 7.38M | -18.83M | -13.48M | 10.92M | 5.88M | -18.64M | 0 | 0 | 0 | 0 | 0 | -379K | -1.02M | 0 | 0 |
| Change in Inventory | -27.27M | -2.58M | -18.08M | -30.18M | -56.72M | 4.7M | 18.44M | 3.72M | -16.09M | -986K | 22.17M | -25.75M | -6.73M | -11.51M | -7.48M | -2.14M | 7.41M | 6.9M | -21.08M | -1.97M | -12.48M | -11.16M | -5.43M | 5.82M | -2.75M | -10.03M | 914K | -292K |
| Change in Payables | -1.33M | -566K | -16.62M | -520K | 26.04M | 19.52M | -9.05M | 1.89M | -94K | 4.89M | -1.13M | 3.13M | -970K | 1.31M | 5.76M | 4.24M | -7.57M | -12.67M | 14.29M | 0 | 0 | 0 | 0 | 0 | -1.69M | -128K | 0 | 0 |
| Cash from Investing | -111.47M | -270.73M | -195.41M | -163.37M | -200.42M | -271M | -56.58M | -58.86M | 536.67M | -47.94M | -63.3M | -473.56M | -35.92M | -18.28M | -59.79M | -80.39M | -13.92M | -21.14M | -148.73M | -145.8M | -16.37M | -31.39M | -75.01M | -20.64M | -69.07M | -59.43M | -3.36M | -8.85M |
| Capital Expenditures | -27.48M | 0 | 0 | -119.94M | -74.73M | -53.46M | -51.44M | -48.2M | -44.91M | -47.3M | -58.63M | -44.62M | -24.82M | -18.56M | -41.07M | -22.49M | -16.14M | -19.67M | -44.17M | -19.99M | -15.45M | -28.18M | -38.44M | -11.93M | -20.5M | -9.71M | -4.53M | -9.02M |
| CapEx % of Revenue | 1.49% | 4.93% | 6.15% | 7.71% | 5.61% | 4.38% | 4.79% | 3.83% | 3.7% | 4.16% | 5.45% | 5.57% | 3.61% | 2.8% | 6.36% | 3.95% | 3.03% | 3.77% | 8.08% | 6.27% | 5.7% | 11.69% | 19.21% | 5.51% | 12.25% | 7.17% | 4.63% | 11.39% |
| Acquisitions | 163.95M | -178.87M | -138.54M | -43.6M | -126.64M | -217.98M | -5.22M | -15.01M | 581.43M | 472K | -6.47M | -423.39M | -13.35M | 4.75M | -17.22M | -66.49M | 0 | 0 | -107.58M | -189.9M | 39K | 5.16M | -45.72M | 0 | -47.12M | -46.91M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -233.94M | -91.86M | -56.87M | 173K | 639K | 443K | 82K | 4.76M | 1.38M | 681K | -1.65M | -5.55M | 2.25M | -1.05M | -3K | -12.04M | 2.22M | -417K | 306K | 567K | 25K | -261K | 23K | 2.84M | -1.45M | -2.8M | 1.17M | 175K |
| Cash from Financing | -104.19M | 43.56M | 13.32M | -18.01M | 92.48M | 81.99M | -88.58M | -117.93M | -725.08M | -111.67M | -72.15M | 467.91M | -2.38M | -23.36M | -21.45M | 3.69M | -78.82M | -34.51M | 81.66M | 65.17M | 1.91M | -333K | -168K | 80.72M | 2.6M | 81.23M | -18.65M | -422K |
| Debt Issued (Net) | -58.89M | 176.48M | 16.27M | 27.62M | 94.91M | 95.59M | -87.51M | -117.89M | -700.47M | -128.56M | 11M | 517.58M | -10M | -36.08M | -22M | 5M | -78.45M | -34M | 79.94M | 62.28M | -464K | -1.19M | -1.28M | 80.03M | 2.12M | 38.72M | -102.49M | 1.35M |
| Equity Issued (Net) | -56.23M | -46.37M | 742K | -3.1M | -2.93M | -4.59M | -3.82M | -3.28M | 12.41M | 19.32M | -3.98M | 6.58M | 8.28M | 12.81M | 1.26M | 2.4M | 659K | 212K | 2.21M | 2.49M | 2.08M | 1.07M | 1.11M | 689K | 476K | 42.51M | 83.84M | 992K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -102.59M | -50.01M | 0 | -3.1M | -2.93M | -4.59M | -3.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -793K | -205K | 0 | 0 | -95K | -179K | 0 | -1.16M | -4.72M | -109K |
| Other Financing | 10.94M | -86.55M | -3.69M | -42.54M | 497K | -9.02M | 2.75M | 3.24M | -37.02M | -2.44M | -79.16M | -56.25M | -655K | -81K | -717K | -3.71M | -1.03M | -718K | -495K | 392K | 294K | -213K | 0 | 0 | 0 | 0 | 0 | -2.76M |
| Net Change in Cash | -23.6M | -29.38M | 22.87M | -598K | 6.39M | -31.32M | 35.67M | -12.03M | -18.53M | -8.02M | -30.36M | 5.65M | 41.36M | 15.18M | -16.22M | 13.63M | -14.98M | 15.8M | -11.41M | -37.67M | 24.74M | 11.61M | -30.01M | 114.88M | -38.66M | 43.26M | -3.85M | -277K |
| Free Cash Flow | 167.97M | 105.12M | 99.6M | 60.27M | 41.65M | 103.2M | 129.9M | 117.16M | 122.39M | 102.06M | 46.9M | -32.14M | 56.45M | 38.2M | 23.76M | 67.43M | 60.74M | 52.09M | 12.93M | 22.97M | 23.76M | 15.15M | 6.72M | 42.88M | 7.31M | 11.74M | 13.63M | -30K |
| FCF Margin % | 9.08% | 5.69% | 5.8% | 3.87% | 3.13% | 8.45% | 12.1% | 9.31% | 10.07% | 8.98% | 4.36% | -4.01% | 8.21% | 5.75% | 3.68% | 11.85% | 11.39% | 9.98% | 2.37% | 7.21% | 8.76% | 6.28% | 3.36% | 19.82% | 4.37% | 8.66% | 13.94% | -0.04% |
| FCF Growth % | 50.66% | 5.54% | 65.24% | 44.71% | -59.64% | -20.55% | 10.88% | -4.27% | 19.93% | 117.6% | 245.94% | -156.93% | 47.79% | 60.75% | -64.76% | 11.01% | 16.61% | 302.91% | -43.72% | -3.32% | 56.81% | 125.41% | -84.32% | 486.62% | -37.74% | -13.88% | 45540% | - |
| FCF per Share | 4.88 | 2.95 | 2.79 | 1.79 | 1.25 | 3.10 | 3.92 | 3.55 | 3.75 | 3.18 | 1.51 | -1.22 | 2.17 | 1.51 | 1.01 | 2.85 | 2.55 | 2.27 | 0.54 | 1.02 | 0.90 | 0.69 | 0.31 | 1.93 | 0.35 | 0.59 | 0.94 | -0.00 |
| FCF Conversion (FCF/Net Income) | 1.18x | 1.91x | 1.71x | 1.99x | 1.75x | 1.62x | 2.35x | 1.72x | 1.00x | 2.24x | 17.70x | -1.64x | 1.47x | 1.56x | -13.51x | 2.71x | 2.32x | -7.97x | 3.08x | 2.85x | 2.43x | 4.29x | 2.78x | 2.35x | 1.94x | 2.50x | -33.14x | -3.96x |
| Interest Paid | 0 | 0 | 54.17M | 37.7M | 35.8M | 24.74M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 36.47M | 30.35M | 11.16M | 19.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Margin compression and volatility
Based on reported financial statements, Integer's operating cash flow consistently exceeds net income, with an OCF/NI ratio reaching 1.50 in 2026Q1, which suggests that non-cash charges and accounting accruals are significantly masking the underlying cash-generating capacity of the firm's core manufacturing operations.
The persistent gap between net income and operating cash flow indicates that reported earnings are heavily influenced by non-cash items, likely including substantial depreciation and amortization from past acquisitions. Investors should monitor whether this divergence reflects genuine operational efficiency or merely the accounting treatment of a capital-intensive business model.
As reported in recent quarterly filings, Integer's free cash flow trajectory remains highly erratic, swinging from a negative $5.8M in 2024Q1 to a peak of $69.1M in 2025Q2, illustrating the difficulty the company faces in maintaining consistent cash conversion during periods of fluctuating demand.
This volatility suggests that the company's cash flow is sensitive to lumpy capital expenditures and working capital swings rather than steady operational output. The inability to sustain a predictable FCF margin complicates the company's ability to fund internal growth initiatives without relying on external financing or acquisition-driven cycles.
According to historical cash flow data, Integer experienced significant working capital volatility, including a $59.4M inflow in 2024Q4 followed by a $40.4M outflow in 2025Q1, which highlights the operational challenges inherent in managing inventory and receivables within the medical device supply chain.
These sharp fluctuations in working capital suggest that the company's cash position is frequently disrupted by OEM inventory management cycles and timing differences in product shipments. Such instability warrants further investigation into whether these movements are indicative of structural inefficiencies in the company's supply chain management.
Based on recent SEC filings, Integer has utilized significant cash for share repurchases, including $50M in 2026Q1, despite the company's strained net margins and the ongoing need for capital to support its complex manufacturing footprint and potential future acquisition-led growth strategies.
The decision to prioritize buybacks over debt reduction or organic reinvestment appears aggressive given the current volatility in free cash flow. Investors should consider whether this capital allocation strategy is sustainable if the company's core medical device segments continue to face margin pressure and decelerating revenue growth.
Quick answers to the most common questions about buying ITGR stock.
Integer Holdings Corporation (ITGR) generated $196.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Integer Holdings Corporation (ITGR) generated $105.1M 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.
Integer Holdings Corporation (ITGR) spent $0.0M 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, Integer Holdings Corporation (ITGR) spent $50.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.