Cash flow conversion remains highly volatile, evidenced by an OCF/NI ratio that swung from -1.07 in 2026Q1 to 3.66 in 2026Q3.
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 6.51M | 11.88M | 12.2M | 6.83M | 7.96M | 7.96M | 18.33M | 17.79M | 13.26M | 6.6M | 6.04M | 13.22M | 12.11M | 10.66M | 19.39M | 4.68M | -4.5M | -5.21M | -747.78K | -3.13M | -915.63K | -2.91M | -3.04K | -9.99K | -15.02K | -19.73K | -127.38K | -807 | 111 | -1.38K |
| Operating CF Margin % | - | 5.2% | 6.09% | 3.2% | 3.86% | 3.61% | 7.87% | 7.87% | 6.52% | 3.31% | 2.92% | 6.95% | 5.66% | 5.12% | 15.37% | 12.03% | -39.2% | -125.73% | -23.37% | -61.93% | -12.78% | -123.76% | - | - | - | - | - | - | - | - |
| Operating CF Growth % | -301.1% | -2.62% | 78.63% | -14.21% | 0% | -56.57% | 3.02% | 34.2% | 100.94% | 9.29% | -54.35% | 9.22% | 13.53% | -45.01% | 314.21% | 204.03% | 13.59% | -596.32% | 76.09% | -241.63% | 68.57% | -95879.47% | 69.63% | 33.46% | 23.87% | 84.51% | -15684.63% | -827.03% | 108.03% | - |
| Net Income | 5.75M | 9.8M | 2.94M | 2.54M | 3.12M | 3.12M | 11.55M | 7.43M | 5.76M | 1.61M | 6.11M | 7.13M | 11.38M | 7.61M | 12.47M | -50.79M | -11.05M | -9.11M | -2.05M | -3.69M | -2.73M | -5.82M | -12.24K | -9.43K | -16.35K | -24.73K | -15.2K | -78.71K | -24.04K | -19.84K |
| Depreciation & Amortization | 2.83M | 3.16M | 3.58M | 3.58M | 3.26M | 3.26M | 5.1M | 1.9M | 1.32M | 1.64M | 1.9M | 2.29M | 2.12M | 1.66M | 521K | 215K | 254.9K | 179.68K | 219.69K | 92.43K | 265.28K | 3.73M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 2.92M | 5.7M | 3.28M | 3.19M | 1.77M | 1.77M | 4.92M | 5.53M | 3.2M | 2.65M | 2.62M | 1.81M | 2.95M | 2.17M | 1.32M | 767K | 2.66M | 1.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 2.13M | -1.7M | -1.28M | -1.7M | -81K | -81K | 364K | 563K | 831K | -740K | -2.12M | -796K | 2.17M | -892K | -2.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 4.4M | 1.47M | 1.3M | 1.78M | 3.99M | 3.99M | 46K | 42K | 32K | 381K | 3.15M | 453K | 281K | 3.92M | 6.78M | 54.05M | 3.47M | 1.21M | 687.33K | 1.27M | 96.66K | 1.1M | 0 | 0 | 0 | 7K | 0 | 9.39K | 7.92K | 12.1K |
| Working Capital Changes | -11.52M | -6.55M | 2.38M | -2.56M | -4.1M | -4.1M | -3.65M | 2.33M | 2.11M | 1.06M | -5.61M | 2.35M | -6.8M | -3.81M | 1.02M | 445K | 168.63K | 1.07M | 399.64K | -799.69K | 1.46M | -1.92M | 9.21K | -565 | 1.33K | -2K | -112.18K | 68.52K | 16.23K | 6.36K |
| Change in Receivables | -1.41M | -564K | -1.5M | 3.07M | -1.33M | -1.33M | 698K | -771K | -268K | -752K | 1.77M | 2.65M | -2.04M | -3.65M | 609K | -540K | 246.52K | -550.11K | 300.45K | -290.57K | -107.89K | -1.02M | 0 | 0 | 0 | 0 | 0 | 2.2K | 0 | 0 |
| Change in Inventory | 1.74M | -5.22M | 662K | 61K | -1.19M | -1.19M | -152K | -64K | 2.95M | 8.31M | -15.65M | -936K | 1.65M | -3.36M | -9.23M | -1.63M | 246.16K | -635.6K | -76.58K | 17.17K | 174.64K | -219.64K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -1.89M | -1.29M | 2.3M | -3.98M | 824K | 824K | -1.65M | 1.37M | -1.02M | -6.21M | 3.67M | -171K | -2.38M | 1.59M | 2.94M | 28K | -1.26M | 1.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -6.48M | -1.37M | -2.25M | -3.06M | -1.53M | -1.53M | -2.68M | -4.51M | -4.65M | -1.05M | -562K | -1.16M | -2.25M | -5.08M | -1.9M | -89K | 178.3K | 204.49K | -1.17M | 3.06M | -3.26M | -552.65K | 0 | 0 | 0 | 0 | 147.17K | 0 | 0 | 0 |
| Capital Expenditures | -2.73M | -1.37M | -2.25M | -3.07M | -1.53M | -1.53M | -2.68M | -2.51M | -4.65M | -1.05M | -562K | -1.16M | -1.9M | -5.08M | -2.19M | -122K | -6.08K | -226.7K | -70.3K | -60.17K | -136.37K | -59.06K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| CapEx % of Revenue | 1.4% | 0.6% | 1.12% | 1.44% | 0.74% | 0.69% | 1.15% | 1.11% | 2.29% | 0.53% | 0.27% | 0.61% | 0.89% | 2.44% | 1.74% | 0.31% | 0.05% | 5.47% | 2.2% | 1.19% | 1.9% | 2.51% | - | - | - | - | - | - | - | - |
| Acquisitions | 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 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -3.74M | 4K | 0 | 8K | 0 | 0 | 0 | -2M | 0 | 0 | 0 | 0 | -350K | 0 | -52K | -42K | -40.63K | -18.81K | 0 | 58.56K | -59.88K | -493.59K | 0 | 0 | 0 | 0 | 147.17K | 0 | 0 | 0 |
| Cash from Financing | -9.88M | -7.6M | -14.42M | -2.36M | -8.95M | -8.95M | -12.42M | -11.12M | -3.5M | -1.96M | -11.7M | -18.45M | -15.8M | -4.02M | 746K | 169K | 5.38M | 5.41M | 1.95M | -1.83K | -1.17K | 6.8M | 4.5K | 7K | 10.5K | 28K | -20K | 0 | 0 | 0 |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | -1.5M | -4M | -2M | -2M | -12.13M | -9.2M | 29.65M | 0 | -434K | 0 | -189.86K | 404.99K | 1.65M | -1.98K | -1.17K | 2.79M | 0 | 0 | 0 | 0 | -20K | 0 | 0 | -7.5K |
| Equity Issued (Net) | -9.5M | -5.53M | -7.38M | -771K | -8.57M | -9.08M | -11.65M | -7.82M | -1.5M | 0 | 0 | -9.85M | -46.17M | -7.12M | -976K | 0 | 916.26K | 5.53M | 453.57K | 150 | 0 | 4.99M | 0 | 7K | 10.5K | 28K | 0 | 0 | 0 | 7.5K |
| Dividends Paid | -2.28M | -2.07M | -6.94M | -1.59M | -378K | -378K | 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 | -9.73M | -5.81M | -7.65M | -1.02M | -9.08M | -9.08M | -11.65M | -7.82M | -1.5M | 0 | 0 | -9.85M | -46.17M | -7.12M | -976K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 1.9M | 0 | -97K | 0 | 0 | 505K | 729K | 701K | 1K | 42K | 428K | 596K | 717K | 3.1M | 2.16M | 169K | 4.66M | -522.5K | -153.69K | 0 | 0 | -981.64K | 4.5K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | -9.99M | 3.31M | -4.72M | 1.42M | -2.98M | -2.98M | 3.31M | 2.17M | 5.19M | 3.58M | -6.02M | -6.48M | -5.91M | 1.65M | 18.28M | 4.73M | 1.03M | 411.91K | 36.12K | -67.35K | -4.18M | 3.34M | 1.47K | -3K | -4.52K | 8.27K | -215 | -807 | 111 | -1.38K |
| Free Cash Flow | 3.77M | 10.51M | 9.95M | 3.76M | 6.43M | 6.43M | 15.64M | 15.28M | 8.61M | 5.54M | 5.47M | 12.06M | 9.86M | 5.58M | 17.14M | 4.52M | -4.55M | -5.45M | -818.08K | -3.19M | -1.05M | -2.97M | -3.04K | -9.99K | -15.02K | -19.73K | -127.38K | -807 | 111 | -1.38K |
| FCF Margin % | 1.93% | 4.6% | 4.97% | 1.76% | 3.12% | 2.92% | 6.72% | 6.76% | 4.24% | 2.78% | 2.65% | 6.34% | 4.61% | 2.68% | 13.59% | 11.61% | -39.61% | -131.66% | -25.56% | -63.12% | -14.68% | -126.27% | - | - | - | - | - | - | - | - |
| FCF Growth % | -68.48% | 5.58% | 164.61% | -41.5% | 0% | -58.91% | 2.37% | 77.56% | 55.3% | 1.24% | -54.62% | 22.37% | 76.59% | -67.44% | 279.52% | 199.36% | 16.62% | -566.49% | 74.34% | -203.07% | 64.6% | -97825.4% | 69.63% | 33.46% | 23.87% | 84.51% | -15684.63% | -827.03% | 108.03% | - |
| FCF per Share | 0.30 | 0.81 | 0.77 | 0.30 | 0.49 | 0.45 | 1.07 | 1.02 | 0.61 | 0.39 | 0.38 | 0.85 | 0.62 | 0.32 | 1.01 | 0.43 | -0.55 | -0.95 | -0.25 | -1.00 | -0.33 | -1.18 | -0.02 | -0.07 | -0.11 | -0.15 | -1.07 | -0.01 | 0.00 | -0.01 |
| FCF Conversion (FCF/Net Income) | 0.66x | 1.21x | 4.15x | 2.69x | 2.55x | 0.62x | 1.59x | 2.39x | 2.30x | 4.10x | 1.00x | 1.89x | 1.06x | 1.40x | 1.55x | -0.09x | 0.41x | 0.57x | 0.36x | 0.85x | 0.33x | 0.50x | 0.25x | 1.06x | 0.92x | 0.80x | 8.38x | 0.01x | -0.00x | 0.07x |
| Interest Paid | 9K | 2K | 21K | 5K | 0 | 0 | 44K | 227K | 345K | 438K | 1.34M | -2.63M | -2.76M | -3K | 0 | -385K | 165.94K | 104.22K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 2.2M | 4.92M | 2.31M | 1.87M | 0 | 0 | 1.62M | 1.29M | 2.87M | 5.5M | 1.37M | -1.66M | -4.88M | -6.09M | -3.7M | -56K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Distributor Network Churn
As reported in recent financial statements, the relationship between net income and operating cash flow for LFVN is highly erratic, with OCF/NI ratios swinging from -1.07 in 2026Q1 to 3.66 in 2026Q3, suggesting significant underlying volatility in the company's ability to convert accounting profits into actual cash.
The wide variance in the conversion ratio indicates that reported net income is frequently decoupled from cash generation, likely due to the timing of commission payouts and inventory adjustments. Investors should monitor whether this instability reflects genuine operational friction or merely the accounting treatment of the LV360 transition.
Based on quarterly data, LFVN's free cash flow trajectory remains inconsistent, with margins fluctuating between a negative 5.8% in 2026Q1 and a positive 9.1% in 2026Q3, highlighting the difficulty in maintaining cash flow stability during the ongoing organizational pivot toward a new sales model.
The lack of a clear upward trend in FCF margins suggests that the company's cash generation is highly sensitive to short-term revenue fluctuations and the associated variable costs of the MLM structure. This inconsistency may indicate that the business lacks the operating leverage required to generate reliable, growing free cash flow.
According to recent SEC filings, LFVN experienced a significant working capital outflow of $10.2 million in 2026Q1, followed by a $2.0 million inflow in 2026Q3, demonstrating that the company's cash position is heavily influenced by the timing of inventory management and distributor-related accruals.
These sharp swings in working capital suggest that the company's cash flow is vulnerable to inventory build-ups or shifts in distributor purchasing patterns. Such volatility warrants further investigation into whether these movements are temporary timing differences or indicative of structural challenges in managing the supply chain.
As disclosed in financial filings, LFVN continues to prioritize shareholder returns through dividends and buybacks, utilizing $1.0 million for share repurchases in 2026Q3 despite the ongoing revenue contraction and the capital-intensive nature of the current strategic transformation efforts.
The decision to maintain capital returns while the business model is in flux may suggest management's confidence in the balance sheet, yet it also limits the cash available for reinvestment into the LV360 initiative. Investors should consider whether these outflows are sustainable if the core business continues to face top-line pressure.
Quick answers to the most common questions about buying LFVN stock.
LifeVantage Corporation (LFVN) generated $11.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
LifeVantage Corporation (LFVN) generated $10.5M 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.
LifeVantage Corporation (LFVN) spent $1.4M 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, LifeVantage Corporation (LFVN) returned $2.1M to shareholders via cash dividends and spent $5.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.