Free cash flow remains highly unstable, fluctuating from a peak margin of 20.8% in 2026Q1 to a trough of -13.2% in 2025Q3, largely driven by volatile working capital swings.
| 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 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 24.66M | 7.61M | 18.57M | 56.43M | 24.32M | 36.99M | 44.81M | 29.87M | 19.18M | 17.01M | 29.75M | 46.81M | 4.59M | 36.31M | 22.7M | 12.19M | 30.1M | 63.99M | 6.91M | 31.57M | -11.45M | 28.75M | 4.43M | 5.68M | 6.81M | 7.84M | 22.44M | -2.1M | 15.9M | 7.1M | 19M |
| Operating CF Margin % | - | 1.17% | 2.72% | 8.22% | 3.34% | 4.29% | 5.83% | 4.06% | 2.72% | 2.93% | 5.02% | 7.97% | 0.78% | 7.22% | 4.66% | 2.74% | 6.79% | 15.42% | 1.42% | 6.39% | -2.5% | 9.34% | 2.34% | 3.55% | 5.19% | 5.46% | 17.34% | -1.97% | 13.62% | 7.1% | 19.31% |
| Operating CF Growth % | 12.26% | -59.03% | -67.09% | 132.04% | -34.25% | -17.46% | 50.02% | 55.79% | 12.75% | -42.84% | -36.45% | 920.05% | -87.36% | 59.99% | 86.24% | -59.51% | -52.96% | 826.29% | -78.12% | 375.67% | -139.84% | 549.02% | -22.09% | -16.56% | -13.06% | -65.08% | 1168.52% | -113.21% | 123.94% | -62.63% | 693.75% |
| Net Income | -27.51M | -26.94M | -15.16M | -8.41M | -6.17M | 20.8M | -3.01M | -44.41M | -1.72M | 2.15M | 15.72M | 12.28M | 1.54M | 9.28M | 20.95M | 14.07M | 20.26M | 2.71M | -49.03M | 8.89M | 15.53M | 14.11M | 8.47M | 8.41M | 2.25M | 2.92M | 3.43M | 4M | 12.6M | 9.6M | 9.4M |
| Depreciation & Amortization | 16.15M | 21.85M | 22.31M | 19.57M | 19.54M | 22.52M | 24.66M | 25.11M | 23.33M | 14.19M | 14.15M | 14.2M | 14.2M | 10.41M | 9.32M | 8.4M | 9.81M | 11.47M | 10.78M | 9.66M | 8.78M | 5.64M | 4.07M | 3.67M | 3.46M | 3.71M | 3.46M | 2.8M | 2.5M | 2M | 1.6M |
| Stock-Based Compensation | 2.24M | 3.3M | 3.92M | 3.69M | 3.85M | 5.22M | 5.95M | 5.04M | 4.13M | 3.39M | 2.94M | 5.29M | 4.49M | 2.88M | 2.79M | 2.79M | 2.93M | 2.1M | 2.86M | 95K | 115K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -4M | -4M | -2.04M | -2.13M | -3.83M | 1.8M | -1.86M | -1.07M | 2.09M | 1.03M | -1.95M | -1.44M | -3.76M | -2.27M | -3.01M | -1.22M | -2.69M | 734K | 155K | 2.77M | 421K | -2.73M | -100K | 105K | 133K | 722K | 387K | -900K | 0 | 600K | 200K |
| Other Non-Cash Items | 40.18M | 35.45M | 18.51M | 13.95M | 13.62M | 13.33M | 28.43M | 53.38M | 1.55M | -392K | 219K | 1.84M | 10.63M | 4.43M | -3.78M | -2.51M | -1.55M | 1.75M | 35.64M | 509K | 20.51M | 14.17M | 10.35M | 9.84M | 8.17M | 9.01M | 6.58M | 100K | 4.1M | -800K | -200K |
| Working Capital Changes | -2.4M | -22.05M | -8.97M | 29.77M | -2.7M | -26.68M | -9.36M | -8.17M | -10.21M | -3.37M | -1.33M | 14.65M | -22.53M | 11.58M | -3.58M | -9.34M | 1.34M | 45.22M | 6.51M | 9.64M | -56.81M | -2.45M | -18.37M | -16.35M | -7.2M | -8.52M | 8.58M | -14.7M | -3.3M | -9.9M | 3.9M |
| Change in Receivables | -12.38M | -6.51M | -3.21M | -14.97M | 33.89M | -5.53M | -42.18M | -2.23M | 8.02M | 1.48M | -17.98M | 15.48M | -6.21M | 10.1M | -14.74M | 3.3M | -11.62M | 6.43M | -3.99M | -4.59M | -81K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 20.85M | 11.24M | -14.56M | 35.43M | 47.44M | -67.5M | -28.98M | -7.46M | -13.82M | 10.82M | 4.49M | -308K | -6.35M | -8.21M | 9.69M | -5.37M | 4M | 37.68M | 26.15M | 19.93M | -36.41M | 4.94M | -4.94M | -6.96M | 1.02M | 3.29M | 11.75M | -7.2M | 2.3M | 0 | 6.9M |
| Change in Payables | -13.25M | -25.13M | 4.18M | 10.85M | -81.36M | 48.58M | 55.72M | 5.11M | -3.15M | -9.78M | 12.26M | -397K | -5.15M | 9.35M | -166K | -4.67M | 628K | 1.14M | 1.14M | -4.57M | -4.42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -6.53M | -4.26M | -2.23M | -2.8M | -20.93M | -1.1M | -2.08M | -9.17M | -224.18M | -15.37M | -24.45M | -5.03M | -72.23M | -3.83M | -22.19M | -30.64M | -2.79M | -1.94M | -24.81M | -43.68M | -64.91M | -57.25M | -9.91M | -6.18M | -822K | -13.43M | -3.18M | -9.1M | -11.5M | 800K | -14.7M |
| Capital Expenditures | -6.62M | -4.35M | -2.23M | -2.8M | -2.98M | -3.99M | -2.08M | -9.17M | -7.9M | -6.31M | -3.38M | -5.17M | -6.17M | -3.84M | -4.96M | -4.96M | -2.86M | -2.34M | -8.86M | -19.02M | -21.14M | -5.1M | -2.91M | -2.21M | -1.81M | -13.27M | -2.02M | -4.8M | -8.7M | -2.3M | -2M |
| CapEx % of Revenue | 1.02% | 0.67% | 0.33% | 0.41% | 0.41% | 0.46% | 0.27% | 1.25% | 1.12% | 1.09% | 0.57% | 0.88% | 1.05% | 0.76% | 1.02% | 1.12% | 0.65% | 0.56% | 1.82% | 3.85% | 4.62% | 1.66% | 1.54% | 1.38% | 1.38% | 9.24% | 1.57% | 4.49% | 7.46% | 2.3% | 2.03% |
| Acquisitions | 0 | 94K | 0 | 0 | -17.96M | 2.88M | 0 | 0 | -216.53M | -9.07M | -21.13M | 112K | -66.13M | 0 | -17.27M | -20.58M | 0 | -16.31M | -16.31M | -10.54M | -43.76M | -52.15M | -7M | -3.96M | 0 | -164K | -1.17M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 94K | 0 | 0 | 0 | 0 | -178K | 0 | 0 | 249K | 15K | 64K | -86K | 832K | 11K | 2.79M | 31K | 70K | 16.72M | 362K | 8.83M | -105K | 0 | 0 | 0 | 985K | 0 | 0 | -4.3M | -2.5M | 3.1M | -12.7M |
| Cash from Financing | -14.74M | -2.21M | -29.49M | -61.06M | -7.62M | -44.03M | -18.24M | -16.92M | 205.29M | -2.3M | -4.17M | -39.14M | 67.81M | -29.03M | -2.18M | 17.9M | -24.64M | -64.85M | 17.21M | 16.14M | 75.72M | 27.55M | 6.05M | 1.6M | -10.95M | 9.42M | -19.32M | 3.3M | -2.7M | -1.2M | -3.3M |
| Debt Issued (Net) | -10.75M | 1.99M | -24.6M | -44.72M | 4.38M | -37.87M | -13.95M | -13.08M | 220.94M | -1.63M | -4.08M | -36.76M | 69.09M | -26.11M | -1.66M | 19.35M | -21.69M | -64.92M | 20.19M | 41.74M | 81.61M | -4.74M | 7.42M | 2.55M | -8.65M | 12.1M | -5.76M | 6.4M | 0 | -1M | -3.6M |
| Equity Issued (Net) | 0 | 0 | -1.08M | -2.54M | -6.32M | -3.19M | 0 | 0 | -561K | -644K | -86K | 0 | 0 | -3.23M | 0 | 0 | 0 | 0 | 0 | -22.43M | 65K | 35.06M | 1.37M | 1.71M | 318K | -68K | -10.81M | 100K | 500K | 600K | 100K |
| Dividends Paid | -3.8M | -3.78M | -3.81M | -3.73M | -3.82M | -3.84M | -3.65M | -3.57M | -3.27M | -2.48M | -2.41M | -2.15M | -2.03M | -1.51M | -1.25M | -913K | 0 | -3M | -3M | -3.3M | -3.33M | -2.77M | -2.75M | -2.65M | -2.63M | -2.62M | -2.75M | -3.1M | -3.1M | -800K | 0 |
| Share Repurchases | 0 | 0 | -1.08M | -2.54M | -6.32M | -3.19M | 0 | 0 | -561K | -644K | -86K | 0 | 0 | -3.23M | 0 | 0 | 0 | 0 | 0 | -22.67M | -131K | 0 | 0 | 0 | 0 | -88K | -10.89M | 0 | 0 | 0 | 0 |
| Other Financing | -183K | -416K | 0 | -10.07M | -1.85M | 877K | -631K | -267K | -11.82M | 2.45M | 2.42M | -230K | 758K | 1.83M | 727K | -536K | -2.95M | 3.07M | 16K | 125K | -2.62M | 0 | 0 | 0 | 7K | 0 | 0 | -100K | -100K | 0 | 200K |
| Net Change in Cash | 3.49M | 1.34M | -13.26M | -7.41M | -4.38M | -7.98M | 24.59M | 3.72M | 47K | -283K | 752K | 2.06M | 121K | 3.08M | -1.1M | -379K | 2.67M | -2.8M | -694K | 4.02M | -636K | -955K | 566K | 1.11M | -4.96M | 3.7M | -238K | -7.8M | 1.7M | 6.7M | 1M |
| Free Cash Flow | 18.03M | 3.25M | 16.34M | 53.63M | 21.34M | 33M | 42.73M | 20.7M | 11.27M | 10.7M | 26.37M | 41.64M | -1.58M | 32.47M | 17.74M | 7.23M | 27.24M | 61.64M | -1.95M | 12.54M | -32.59M | 23.65M | 1.52M | 3.47M | 5.01M | -5.43M | 20.41M | -6.9M | 7.2M | 4.8M | 17M |
| FCF Margin % | 2.77% | 0.5% | 2.39% | 7.81% | 2.93% | 3.82% | 5.56% | 2.82% | 1.6% | 1.85% | 4.45% | 7.09% | -0.27% | 6.46% | 3.64% | 1.63% | 6.15% | 14.85% | -0.4% | 2.54% | -7.13% | 7.68% | 0.8% | 2.17% | 3.82% | -3.78% | 15.78% | -6.46% | 6.17% | 4.8% | 17.28% |
| FCF Growth % | -16.39% | -80.09% | -69.53% | 151.27% | -35.33% | -22.77% | 106.4% | 83.65% | 5.4% | -59.44% | -36.68% | 2732.36% | -104.87% | 83.01% | 145.46% | -73.46% | -55.82% | 3259.61% | -115.55% | 138.48% | -237.84% | 1457.77% | -56.28% | -30.64% | 192.17% | -126.6% | 395.86% | -195.83% | 50% | -71.76% | 535.9% |
| FCF per Share | 0.83 | 0.15 | 0.76 | 2.53 | 0.99 | 1.50 | 2.05 | 1.01 | 0.58 | 0.72 | 1.81 | 2.92 | -0.11 | 2.48 | 1.39 | 0.58 | 2.20 | 5.00 | -0.16 | 0.96 | -2.39 | 2.06 | 0.13 | 0.32 | 0.47 | -0.52 | 2.20 | -0.53 | 0.56 | 0.38 | 1.22 |
| FCF Conversion (FCF/Net Income) | -0.66x | -0.28x | -1.22x | -6.71x | -3.94x | 1.78x | -14.90x | -0.67x | -11.15x | 7.90x | 1.89x | 3.81x | 2.97x | 3.91x | 1.08x | 0.87x | 1.49x | 23.57x | -0.14x | 3.55x | -0.74x | 2.04x | 0.52x | 0.68x | 3.03x | 2.69x | 6.53x | -0.53x | 1.26x | 0.74x | 2.02x |
| Interest Paid | 13.37M | 0 | 19.96M | 18.63M | 15.42M | 13.7M | 15.48M | 18.86M | 16.32M | 3.79M | 4.17M | 4.91M | 5.04M | 4.12M | 5.5M | 6.88M | 6.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 2.96M | 0 | 5.96M | 8.05M | 9.76M | 19.01M | 5.16M | 2.06M | 2.6M | 12.94M | 6.38M | 8.96M | 4.91M | 10.86M | 6.07M | 10.33M | 1.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital volatility
As reported in financial statements, LCUT exhibits a highly erratic relationship between net income and operating cash flow, with the OCF/NI ratio swinging from -7.07 in 2026Q1 to 18.66 in 2025Q3, suggesting that accounting accruals and non-cash charges frequently decouple from the company's actual cash-generative capacity.
The extreme variance in the OCF/NI metric indicates that net income is a poor proxy for the company's underlying cash performance. Investors should monitor whether these swings are driven by seasonal inventory adjustments or more permanent issues regarding the timing of royalty payments and trade receivables.
Based on recent quarterly filings, LCUT's free cash flow trajectory is characterized by significant instability, with FCF margins fluctuating between a peak of 20.8% in 2026Q1 and a trough of -13.2% in 2025Q3, reflecting the company's sensitivity to cyclical demand and inventory management cycles.
The inability to maintain positive FCF consistently suggests that the business model is highly susceptible to retail destocking events. This volatility complicates the assessment of long-term value, as cash generation appears tethered to short-term working capital shifts rather than sustainable operational margin expansion.
According to the cash flow data, working capital changes are the primary determinant of quarterly cash flow, with a notable $32.4 million inflow in 2026Q1 contrasting sharply with a $31.6 million outflow in 2024Q3, highlighting the company's reliance on aggressive inventory and receivables management.
These large swings suggest that LCUT's cash position is highly sensitive to the purchasing patterns of its major retail partners. The reliance on working capital optimization to fund operations may indicate that the core business lacks the organic profitability to sustain itself without constant balance sheet maneuvering.
As evidenced by the provided financial data, LCUT maintains a low capital intensity, with CapEx/Revenue ratios consistently remaining below 3% over the last ten quarters, which suggests that the company's asset-light sourcing model requires minimal ongoing investment to maintain its current operational footprint.
While the low capital intensity preserves cash, it also implies that the company is not aggressively reinvesting in proprietary manufacturing or technology to drive future growth. This strategy appears to prioritize short-term cash preservation over the long-term development of a more defensible, high-margin competitive advantage.
Quick answers to the most common questions about buying LCUT stock.
Lifetime Brands, Inc. (LCUT) generated $7.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Lifetime Brands, Inc. (LCUT) generated $3.3M 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.
Lifetime Brands, Inc. (LCUT) spent $4.4M 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, Lifetime Brands, Inc. (LCUT) returned $3.8M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.