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
JBI
← 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
JBIJanus International Group, Inc.
$5.48$747M
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
HomeStocksJBICash Flow

Janus International Group, Inc. (JBI) Cash Flow Statement

7Y historyFree accessUpdated daily

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.

JBI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19
Cash from Operations126.3M139.5M154M215M88.5M74.8M100.85M-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 Income43.2M53.8M70.4M135.7M107.7M43.8M56.84M5.15M
Depreciation & Amortization51M46.1M44M39.1M41.3M38.1M33.03M35.32M
Stock-Based Compensation12.2M16.2M10.7M7.1M4.1M5.3M171K65.63K
Deferred Taxes13.5M0100K9.5M04.8M349K-35.39M
Other Non-Cash Items16.1M36.8M32M10.9M15.7M15.2M2.5M-5.54M
Working Capital Changes-9.7M-13.4M-3.2M12.7M-80.3M-32.4M7.96M32.92K
Change in Receivables24.5M28.5M50.4M-17.4M-66.2M-33.9M-4.93M12.33M
Change in Inventory-6.7M-5.4M-4.8M19.4M-10.3M-22.9M3.57M-193.25K
Change in Payables4.5M-13.7M-6.1M7.3M016.6M374K-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 Revenue2.44%2.88%2.09%1.78%0.86%2.65%1.15%1.56%
Acquisitions-97.3M-100K-59.4M-1M0-179.7M-4.47M-39.47M
Investments--------
Other Investing006.4M100K100K9.7M43K198.6K
Cash from Financing-36.2M-69.4M-103M-102.4M-14.7M82.8M-64.13M347.82M
Debt Issued (Net)-7.8M-49.6M-26.5M-91.6M-14.7M92.5M-8.25M46.75M
Equity Issued (Net)-26.4M-15.9M-78.8M00250M-147.82K347.5M
Dividends Paid00000-4.2M-48.95M-71.42M
Share Repurchases-26.4M-15.9M-78.8M0000205.67M
Other Financing-2M-3.9M2.3M-10.8M0-255.5M-6.78M24.98M
Net Change in Cash-28.8M45.1M-22.4M93.3M65.2M-32.1M25.35M-9.71M
Free Cash Flow104.4M114M133.9M196M79.7M54.9M94.51M-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 Share0.750.820.921.330.540.500.69-0.21
FCF Conversion (FCF/Net Income)2.42x2.59x2.19x1.58x0.82x1.71x1.77x-0.07x
Interest Paid32.1M058.9M43.4M40.9M32.9M30.85M0
Taxes Paid3.9M026.8M33.9M02.1M1.3M0

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Cyclical demand and margin compression

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Disconnect

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.

FCF Volatility Amid Revenue Decline

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.

Capital Intensity and Asset Maintenance

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.

Working Capital as Cash Buffer

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.

Aggressive Capital Allocation Strategy

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.

JBI — Frequently Asked Questions

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

How much cash does Janus International Group, Inc. (JBI) generate from operations?

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.

What is Janus International Group, Inc.'s free cash flow?

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.

What is Janus International Group, Inc.'s capital expenditure (CapEx)?

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.

How does Janus International Group, Inc. distribute cash to shareholders?

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.