Operating cash flow remains positive despite net income collapsing to $200,000 in 2026Q1, resulting in an extreme OCF/NI ratio of 175.50 that warrants further investigation into earnings quality.
| Cash from Operations | 126.3M | 139.5M | 154M | 215M | 88.5M | 74.8M | 100.85M | -360K |
| Operating CF Margin % | - | 15.78% | 15.98% | 20.16% | 8.68% | 9.97% | 18.37% | -0.06% |
| Operating CF Growth % | -78.39% | -9.42% | -28.37% | 142.94% | 18.32% | -25.83% | 28113.44% | - |
| Net Income | 43.2M | 53.8M | 70.4M | 135.7M | 107.7M | 43.8M | 56.84M | 5.15M |
| Depreciation & Amortization | 51M | 46.1M | 44M | 39.1M | 41.3M | 38.1M | 33.03M | 35.32M |
| Stock-Based Compensation | 12.2M | 16.2M | 10.7M | 7.1M | 4.1M | 5.3M | 171K | 65.63K |
| Deferred Taxes | 13.5M | 0 | 100K | 9.5M | 0 | 4.8M | 349K | -35.39M |
| Other Non-Cash Items | 16.1M | 36.8M | 32M | 10.9M | 15.7M | 15.2M | 2.5M | -5.54M |
| Working Capital Changes | -9.7M | -13.4M | -3.2M | 12.7M | -80.3M | -32.4M | 7.96M | 32.92K |
| Change in Receivables | 24.5M | 28.5M | 50.4M | -17.4M | -66.2M | -33.9M | -4.93M | 12.33M |
| Change in Inventory | -6.7M | -5.4M | -4.8M | 19.4M | -10.3M | -22.9M | 3.57M | -193.25K |
| Change in Payables | 4.5M | -13.7M | -6.1M | 7.3M | 0 | 16.6M | 374K | -12.14M |
| Cash from Investing | -119.2M | -25.6M | -73.1M | -19.9M | -8.7M | -189.9M | -10.77M | -345M |
| Capital Expenditures | -21.9M | -25.5M | -20.1M | -19M | -8.8M | -19.9M | -6.34M | -8.84M |
| CapEx % of Revenue | 2.44% | 2.88% | 2.09% | 1.78% | 0.86% | 2.65% | 1.15% | 1.56% |
| Acquisitions | -97.3M | -100K | -59.4M | -1M | 0 | -179.7M | -4.47M | -39.47M |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 6.4M | 100K | 100K | 9.7M | 43K | 198.6K |
| Cash from Financing | -36.2M | -69.4M | -103M | -102.4M | -14.7M | 82.8M | -64.13M | 347.82M |
| Debt Issued (Net) | -7.8M | -49.6M | -26.5M | -91.6M | -14.7M | 92.5M | -8.25M | 46.75M |
| Equity Issued (Net) | -26.4M | -15.9M | -78.8M | 0 | 0 | 250M | -147.82K | 347.5M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | -4.2M | -48.95M | -71.42M |
| Share Repurchases | -26.4M | -15.9M | -78.8M | 0 | 0 | 0 | 0 | 205.67M |
| Other Financing | -2M | -3.9M | 2.3M | -10.8M | 0 | -255.5M | -6.78M | 24.98M |
| Net Change in Cash | -28.8M | 45.1M | -22.4M | 93.3M | 65.2M | -32.1M | 25.35M | -9.71M |
| Free Cash Flow | 104.4M | 114M | 133.9M | 196M | 79.7M | 54.9M | 94.51M | -9.2M |
| FCF Margin % | 11.65% | 12.89% | 13.89% | 18.38% | 7.82% | 7.32% | 17.22% | -1.63% |
| FCF Growth % | -31.23% | -14.86% | -31.68% | 145.92% | 45.17% | -41.91% | 1126.99% | - |
| FCF per Share | 0.75 | 0.82 | 0.92 | 1.33 | 0.54 | 0.50 | 0.69 | -0.21 |
| FCF Conversion (FCF/Net Income) | 2.42x | 2.59x | 2.19x | 1.58x | 0.82x | 1.71x | 1.77x | -0.07x |
| Interest Paid | 32.1M | 0 | 58.9M | 43.4M | 40.9M | 32.9M | 30.85M | 0 |
| Taxes Paid | 3.9M | 0 | 26.8M | 33.9M | 0 | 2.1M | 1.3M | 0 |
Cyclical demand and margin compression
As reported in recent financial statements, the OCF/NI ratio reached an extreme 175.50 in 2026Q1, highlighting a significant divergence where operating cash flow remains positive despite net income collapsing to a nominal $200,000, suggesting that non-cash charges and working capital shifts are masking underlying operational weakness.
The massive gap between net income and operating cash flow indicates that reported earnings are currently a poor proxy for the company's actual cash-generative capacity. Investors should monitor whether this reliance on non-cash adjustments and working capital volatility is sustainable as the core business faces persistent top-line contraction.
Based on quarterly cash flow data, free cash flow margins have fluctuated wildly, peaking at 23.9% in 2023Q4 before settling at 14.5% in 2026Q1, a trend that underscores the difficulty in maintaining consistent cash conversion during the current period of sustained revenue contraction.
While the company has managed to maintain positive free cash flow, the trajectory appears increasingly sensitive to working capital swings rather than organic growth. The inability to stabilize FCF margins suggests that the business model remains highly susceptible to cyclical shifts in the self-storage construction environment.
According to historical cash flow filings, JBI has maintained a relatively low capital intensity, with CapEx/Revenue ratios averaging between 1.3% and 3.1% over the last ten quarters, indicating that the business model does not require heavy reinvestment to sustain its current manufacturing and installation footprint.
The modest capital expenditure levels suggest that the company is not currently in a heavy growth-investment phase, which may be a prudent response to the cooling construction market. However, analysts should investigate whether this low spending level is sufficient to maintain the technological edge of the Noke ecosystem over the long term.
Financial data reveals that working capital changes have been a primary driver of cash flow volatility, with a significant $31.1M inflow in 2024Q4 contrasting sharply with the $17.9M outflow observed in 2025Q3, reflecting the cyclical nature of project-based collections and inventory management within the construction segment.
The reliance on working capital fluctuations to bolster operating cash flow suggests that the company's cash position is highly dependent on the timing of large-scale project completions. This volatility warrants caution, as any disruption in the collection cycle could quickly impact the company's liquidity position.
As evidenced by recent cash flow statements, the company has prioritized significant capital deployment through acquisitions and share repurchases, including a $97.2M acquisition outlay in 2026Q1, despite the concurrent contraction in organic revenue and thinning net margins observed across the same period.
The decision to deploy substantial cash into acquisitions while the core business is contracting suggests a management strategy focused on inorganic growth to offset cyclical headwinds. Investors should monitor the return on these investments closely, as the current margin profile may struggle to absorb the integration costs of such aggressive expansion.
Quick answers to the most common questions about buying JBI stock.
Janus International Group, Inc. (JBI) generated $139.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Janus International Group, Inc. (JBI) generated $114.0M 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.
Janus International Group, Inc. (JBI) spent $25.5M 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, Janus International Group, Inc. (JBI) spent $15.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.