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
ITGRInteger Holdings Corporation
$93.89$3.2B
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
HomeStocksITGRCash Flow

Integer Holdings Corporation (ITGR) Cash Flow Statement

27Y historyFree accessUpdated daily

Liquidity has tightened significantly, with cash balances falling to $8.1M in 2026Q1 even as the firm allocated $50M toward share repurchases.

ITGR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99
Cash from Operations189.57M196.15M205.21M180.21M116.38M156.67M181.34M165.36M167.3M149.36M105.53M12.48M81.28M56.76M64.83M89.92M76.89M71.77M57.1M42.97M39.2M43.34M45.17M54.8M27.81M21.45M18.16M8.99M
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 Income141.8M102.81M119.9M90.65M66.38M96.81M77.26M96.34M167.96M66.68M5.96M-7.59M55.46M36.27M-4.8M33.12M33.14M-9M18.56M15.05M16.13M10.11M16.26M23.29M14.36M8.6M1.02M-2.13M
Depreciation & Amortization135.85M130.67M111.03M98.84M91.99M81.37M79.32M77.89M88.99M102.8M90.52M44.63M37.46M35.97M46.37M47.7M46.45M47.23M45.38M25.84M19.31M19.72M14.84M13.18M12.1M14.24M13.01M11.36M
Stock-Based Compensation17.25M23.22M24.77M23.28M21.02M16.18M9.16M9.29M10.47M14.68M8.41M9.38M13.19M14.1M10.9M12.08M6.88M5.2M11.21M000000000
Deferred Taxes-6.72M-2.69M-14.11M-9.49M-17.5M-10.27M-6.97M-10.29M61.13M-59.21M-7.35M-10.3M531K-29.86M5.73M8.78M15.42M-10.12M1.67M-4.93M4.89M4.33M12.2M4.58M3.77M2.36M-369K1.31M
Other Non-Cash Items-18.55M62.55M18.25M29.23M30.34M20.32M6.4M32.25M-151.33M20.99M13.99M35.67M-6.81M7.32M23.45M-4.91M-33.61M49.86M1.99M20.87M9.72M9.18M4.49M5.83M4.03M3.15M907K1.8M
Working Capital Changes-80.05M-120.42M-54.62M-52.3M-75.85M-47.74M16.16M-40.13M-9.92M3.43M-6M-59.31M-18.55M-7.04M-16.83M-6.85M8.6M-11.41M-21.71M-8.89M-16.21M2K-2.62M7.93M-6.45M-6.89M3.59M-4.32M
Change in Receivables-54.06M-89.66M-24.98M-21.08M-41.38M-17.54M38.15M-6.98M9.29M-34.6M-2.17M3.68M-11.73M7.38M-18.83M-13.48M10.92M5.88M-18.64M00000-379K-1.02M00
Change in Inventory-27.27M-2.58M-18.08M-30.18M-56.72M4.7M18.44M3.72M-16.09M-986K22.17M-25.75M-6.73M-11.51M-7.48M-2.14M7.41M6.9M-21.08M-1.97M-12.48M-11.16M-5.43M5.82M-2.75M-10.03M914K-292K
Change in Payables-1.33M-566K-16.62M-520K26.04M19.52M-9.05M1.89M-94K4.89M-1.13M3.13M-970K1.31M5.76M4.24M-7.57M-12.67M14.29M00000-1.69M-128K00
Cash from Investing-111.47M-270.73M-195.41M-163.37M-200.42M-271M-56.58M-58.86M536.67M-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-27.48M00-119.94M-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 Revenue1.49%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%
Acquisitions163.95M-178.87M-138.54M-43.6M-126.64M-217.98M-5.22M-15.01M581.43M472K-6.47M-423.39M-13.35M4.75M-17.22M-66.49M00-107.58M-189.9M39K5.16M-45.72M0-47.12M-46.91M00
Investments----------------------------
Other Investing-233.94M-91.86M-56.87M173K639K443K82K4.76M1.38M681K-1.65M-5.55M2.25M-1.05M-3K-12.04M2.22M-417K306K567K25K-261K23K2.84M-1.45M-2.8M1.17M175K
Cash from Financing-104.19M43.56M13.32M-18.01M92.48M81.99M-88.58M-117.93M-725.08M-111.67M-72.15M467.91M-2.38M-23.36M-21.45M3.69M-78.82M-34.51M81.66M65.17M1.91M-333K-168K80.72M2.6M81.23M-18.65M-422K
Debt Issued (Net)-58.89M176.48M16.27M27.62M94.91M95.59M-87.51M-117.89M-700.47M-128.56M11M517.58M-10M-36.08M-22M5M-78.45M-34M79.94M62.28M-464K-1.19M-1.28M80.03M2.12M38.72M-102.49M1.35M
Equity Issued (Net)-56.23M-46.37M742K-3.1M-2.93M-4.59M-3.82M-3.28M12.41M19.32M-3.98M6.58M8.28M12.81M1.26M2.4M659K212K2.21M2.49M2.08M1.07M1.11M689K476K42.51M83.84M992K
Dividends Paid0000000000000000000000000000
Share Repurchases-102.59M-50.01M0-3.1M-2.93M-4.59M-3.82M00000000000-793K-205K00-95K-179K0-1.16M-4.72M-109K
Other Financing10.94M-86.55M-3.69M-42.54M497K-9.02M2.75M3.24M-37.02M-2.44M-79.16M-56.25M-655K-81K-717K-3.71M-1.03M-718K-495K392K294K-213K00000-2.76M
Net Change in Cash-23.6M-29.38M22.87M-598K6.39M-31.32M35.67M-12.03M-18.53M-8.02M-30.36M5.65M41.36M15.18M-16.22M13.63M-14.98M15.8M-11.41M-37.67M24.74M11.61M-30.01M114.88M-38.66M43.26M-3.85M-277K
Free Cash Flow167.97M105.12M99.6M60.27M41.65M103.2M129.9M117.16M122.39M102.06M46.9M-32.14M56.45M38.2M23.76M67.43M60.74M52.09M12.93M22.97M23.76M15.15M6.72M42.88M7.31M11.74M13.63M-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 Share4.882.952.791.791.253.103.923.553.753.181.51-1.222.171.511.012.852.552.270.541.020.900.690.311.930.350.590.94-0.00
FCF Conversion (FCF/Net Income)1.18x1.91x1.71x1.99x1.75x1.62x2.35x1.72x1.00x2.24x17.70x-1.64x1.47x1.56x-13.51x2.71x2.32x-7.97x3.08x2.85x2.43x4.29x2.78x2.35x1.94x2.50x-33.14x-3.96x
Interest Paid0054.17M37.7M35.8M24.74M0000000000000000000000
Taxes Paid0036.47M30.35M11.16M19.65M0000000000000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Margin compression and volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Alignment

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.

FCF Volatility Hinders Capital Reinvestment

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.

Working Capital Swings Impact Liquidity

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.

Capital Allocation Prioritizes Shareholder Returns

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.

ITGR — Frequently Asked Questions

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

How much cash does Integer Holdings Corporation (ITGR) generate from operations?

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.

What is Integer Holdings Corporation's free cash flow?

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.

What is Integer Holdings Corporation's capital expenditure (CapEx)?

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.

How does Integer Holdings Corporation distribute cash to shareholders?

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.