Cash conversion is volatile, with operating cash flow ranging from -$4.1M to $25.5M across recent quarters and dividends of roughly $3.5M per quarter consuming much of the operating cash in weaker periods such as 2026Q1.
Luxfer Holdings PLC (LXFR) cash flow statement — 18-year operating, investing & financing cash flows
| 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 |
|---|
| Cash from Operations | 29.59M | 34M | 51.1M | 26.3M | 15.9M | 26.1M | 49.6M | 5.8M | 63.2M | 45.2M | 29.2M | 52.8M | 23M | 37.1M | 69M | 29.1M | 37.8M | 55.95M | 35.3M |
| Operating CF Margin % | - | 8.84% | 13.04% | 6.49% | 3.76% | 6.98% | 15.27% | 1.55% | 15.73% | 10.24% | 7.04% | 11.47% | 4.7% | 7.71% | 13.49% | 5.7% | 9.39% | 15.07% | 7.42% |
| Operating CF Growth % | -58.45% | -33.46% | 94.3% | 65.41% | -39.08% | -47.38% | 755.17% | -90.82% | 39.82% | 54.79% | -44.7% | 129.57% | -38.01% | -46.23% | 137.11% | -23.02% | -32.44% | 58.49% | - |
| Net Income | 6.2M | 7.7M | 18.3M | -2.6M | 32M | 30M | 20M | 3.1M | 25M | 11.5M | 21.9M | 16.1M | 29.2M | 34.1M | 42.4M | 43.4M | 25.7M | 27.65M | 13.1M |
| Depreciation & Amortization | 10.9M | 12.8M | 13.4M | 12.7M | 18M | 15.6M | 13.3M | 13.2M | 17M | 18.3M | 18.1M | 18.6M | 18.1M | 15.8M | 14.7M | 14.5M | 13.8M | 14.07M | 14.7M |
| Stock-Based Compensation | 3.9M | 3.6M | 3.5M | 2.8M | 2.5M | 2.8M | 2.8M | 4.5M | 4.8M | 1.7M | 1.1M | 1.3M | 1.8M | 1.8M | 800K | 0 | 0 | 0 | 0 |
| Deferred Taxes | 3.84M | 6.2M | 1.1M | -600K | 8.7M | -1.6M | 4.8M | 3.2M | 200K | 400K | 6M | 9.5M | 7.1M | 12.6M | 17M | 1.8M | 400K | 0 | 2.6M |
| Other Non-Cash Items | 18.99M | 12.6M | 5.9M | 22M | 1.3M | -19.5M | -8M | -1.7M | 4.2M | 14.6M | -1.4M | 8.5M | -3.4M | -500K | -2.7M | -1.9M | 10.1M | -5.66M | 18.3M |
| Working Capital Changes | -11.84M | -8.9M | 8.9M | -8M | -46.6M | -1.2M | 16.7M | -16.5M | 12M | -1.3M | -16.5M | -1.2M | -29.8M | -26.7M | -3.2M | -36.5M | -12.2M | 19.89M | -13.4M |
| Change in Receivables | -10.55M | 4.3M | -4.3M | 16.6M | -25.3M | -9.8M | 10.7M | -16.2M | 21.6M | -11.5M | -1.8M | 5M | -7.8M | 5.7M | -1.3M | 0 | 0 | 0 | 0 |
| Change in Inventory | -1.82M | -6.7M | -4.1M | 16.6M | -25M | -15.3M | 9.5M | 300K | -15.5M | 5M | 4.5M | 3M | -8.5M | -9.1M | 24.1M | -24.8M | -20.2M | 32.02M | -13.8M |
| Change in Payables | -1.74M | -5.7M | 4.8M | -19M | 21.3M | 11.4M | -12.9M | -800K | 7.3M | 1.5M | -10.3M | -900K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -12.54M | -5.1M | -3.4M | -9.5M | -5.7M | -5.1M | -6.8M | -8.3M | -10M | -18.1M | -15.1M | -21.2M | -79.8M | -33.4M | -29.4M | -21.2M | -15.6M | -12.13M | -15M |
| Capital Expenditures | -11.07M | -7.8M | -10.7M | -9.4M | -8.3M | -9.1M | -8M | -13.9M | -13.9M | -11.3M | -18.9M | -17.4M | -22.3M | -26.5M | -19.3M | -21.5M | -15.9M | -12.94M | -21.4M |
| CapEx % of Revenue | 3.06% | 2.03% | 2.73% | 2.32% | 1.96% | 2.43% | 2.46% | 3.72% | 3.46% | 2.56% | 4.56% | 3.78% | 4.56% | 5.51% | 3.77% | 4.21% | 3.95% | 3.48% | 4.5% |
| Acquisitions | -4.41M | 0 | 0 | 0 | -1M | 4.1M | 1.5M | 4.4M | 3.8M | -6.6M | -100K | -4.2M | -57.8M | -7M | -10.1M | 800K | 800K | 485.1K | 6M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 2.95M | 2.7M | 7.3M | -100K | 3.6M | -100K | -300K | 1.2M | 100K | -200K | 3.9M | 400K | 300K | 2.2M | -10.1M | 100K | -400K | 323.4K | 400K |
| Cash from Financing | -3.37M | -25M | -44M | -27.5M | -2M | -16.1M | -52.5M | -1M | -51.9M | -33.6M | -35.5M | -9.2M | 42.8M | -15.7M | -23M | 5.4M | -14.6M | -44.14M | -21.9M |
| Debt Issued (Net) | 22.17M | -7.2M | -27.2M | -10.2M | 24.8M | 6.4M | -38.2M | 14M | -37M | -13.4M | -8.7M | 9.6M | 59.9M | 0 | -72.8M | 18.9M | -6.6M | -28.3M | -4.8M |
| Equity Issued (Net) | 515.51K | -3.1M | -2.3M | -2.7M | -11.2M | -6.4M | 1.1M | 3.5M | 6.6M | 0 | -7.3M | -1.9M | 600K | 0 | 65.1M | -100K | 200K | 0 | 0 |
| Dividends Paid | -13.55M | -13.9M | -14M | -14M | -14.2M | -13.6M | -13.6M | -13.6M | -13.4M | -13.3M | -13.3M | -10.8M | -10.8M | -10.8M | -5.8M | 0 | 0 | 0 | 0 |
| Share Repurchases | 515.51K | -3.1M | -2.3M | -2.7M | -11.1M | -6.4M | 0 | 0 | 0 | -4.3M | -7.3M | -1.9M | 0 | 0 | 0 | -100K | 0 | 0 | 0 |
| Other Financing | -12.51M | -800K | -500K | -600K | -1.4M | -2.5M | -1.8M | -4.9M | -8.1M | 1.6M | -200K | -6.1M | -6.9M | -4.9M | -9.5M | -13.4M | -8.2M | -15.4M | -17.1M |
| Net Change in Cash | 13.8M | 4.4M | 3.7M | -10.3M | 6.5M | 4.9M | -8.8M | -3.8M | 800K | -4.5M | -23.3M | 22.3M | -13.8M | -11.8M | 18M | 11.9M | 7.4M | -323.4K | -1.5M |
| Free Cash Flow | 18.54M | 26.2M | 40.8M | 16.9M | 7.6M | 17M | 41.6M | -8.1M | 49.3M | 33.9M | 10.3M | 35.4M | 700K | 10.6M | 49.7M | 7.6M | 21.9M | 43.01M | 13.9M |
| FCF Margin % | 5.12% | 6.81% | 10.41% | 4.17% | 1.8% | 4.54% | 12.81% | -2.17% | 12.27% | 7.68% | 2.48% | 7.69% | 0.14% | 2.2% | 9.71% | 1.49% | 5.44% | 11.58% | 2.92% |
| FCF Growth % | -48.92% | -35.78% | 141.42% | 122.37% | -55.29% | -59.13% | 613.58% | -116.43% | 45.43% | 229.13% | -70.9% | 4957.14% | -93.4% | -78.67% | 553.95% | -65.3% | -49.08% | 209.44% | - |
| FCF per Share | 0.68 | 0.96 | 1.52 | 0.63 | 0.28 | 0.61 | 1.49 | -0.29 | 1.78 | 1.26 | 0.39 | 1.29 | 0.03 | 0.76 | 4.55 | 0.76 | 2.21 | 4.35 | 1.40 |
| FCF Conversion (FCF/Net Income) | 2.99x | 4.42x | 2.78x | -13.84x | 0.59x | 0.87x | 2.48x | 1.87x | 2.53x | 3.93x | 1.33x | 3.28x | 0.79x | 1.09x | 1.63x | 0.67x | 1.47x | 5.86x | 2.74x |
| Interest Paid | -100K | 3.4M | 5.8M | 6.1M | 4M | 3.2M | 5.1M | 4.6M | 4.6M | 6.2M | 6.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | -5M | 0 | 0 | 3.3M | 600K | 5.3M | 2.1M | 6.1M | 2.9M | 4.1M | 5.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying LXFR stock.
Luxfer Holdings PLC (LXFR) generated $34.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Luxfer Holdings PLC (LXFR) generated $26.2M 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.
Luxfer Holdings PLC (LXFR) spent $7.8M 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, Luxfer Holdings PLC (LXFR) returned $13.9M to shareholders via cash dividends and spent $3.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Volatile cash conversion and working capital swings
Metrics are mathematically derived from official filings.
Cash Conversion Swings Obscure Earnings Quality
Based on Luxfer's reported quarterly figures, operating cash flow ranged from negative $4.1M to $25.5M over ten quarters, with OCF/NI ratios swinging between roughly -17.7x and 17.3x, which signals that reported net income is a poor proxy for cash generation.
The extreme ratios largely reflect near-zero or negative net income denominators rather than stable cash generation, so the ratio itself carries limited information. The more informative pattern is that operating cash flow has been positive in most quarters while reported earnings were thin, suggesting non-cash charges and working capital timing drive much of the gap. Investors should monitor whether conversion normalizes once working capital movements stabilize.
Free Cash Flow Lumpy Around Working Capital
As reported in the financial statements, Luxfer's free cash flow margin peaked at 21.8% in 2024Q4 and turned negative at -7.3% in 2026Q1, with quarterly FCF tracking working capital swings more closely than underlying operating performance.
Working capital changes of -$11.3M in 2026Q1 and -$9.3M in 2025Q2 against a positive swing of $9.5M in 2024Q4 indicate that FCF is driven primarily by timing rather than a steady earnings base. The most recent quarter at a 13.5% margin may suggest recovery but does not establish a durable trend. Management's ability to sustain positive FCF through a full cycle remains unproven from this window.
Capital Intensity Remains Modest and Stable
According to reported figures, Luxfer's CapEx ran between 1.2% and 3.6% of revenue across the ten quarters, with quarterly outlays of roughly $1.2M to $3.6M against D&A of $2.3M to $5.9M, implying spending below depreciation for most of the period.
CapEx consistently below D&A in most quarters suggests the asset base is being maintained at a lower replacement rate than its depreciation schedule implies, which could support near-term cash flow but may raise questions about future reinvestment needs. The data does not separate maintenance from growth capex, so the split cannot be assessed. Investors should monitor whether underinvestment is sustainable as the installed base ages.
Shareholder Distributions Consume Most Operating Cash
Based on Luxfer's reported figures, dividends paid were a steady $3.2M to $3.5M per quarter, consuming a large share of operating cash in weaker quarters such as 2026Q1, when operating cash flow was negative and dividends still totaled $3.5M.
Maintaining the dividend through negative operating cash flow quarters implies that distributions are not fully covered by cash generation within the period, potentially requiring balance sheet cash or other funding. Buybacks were small and sporadic, which suggests capital return is dominated by the dividend. Whether the payout is sustainable depends on whether the stronger quarters recur, a point that warrants further investigation.
Strong Quarters May Flatter the Trend
The strongest bull reading is that Luxfer's 2026Q3 operating cash flow of $15.6M and 13.5% FCF margin reflect a durable turn, but the trailing record of negative quarters and volatile working capital suggests that single quarter may be timing-driven rather than structural.
Cash flow data here cannot distinguish a genuine improvement in collections, inventory, or payables from one-time timing benefits, so the most recent strength should be treated as provisional. If the working capital reversal seen in 2024Q4 and 2026Q3 is largely timing, subsequent quarters may give back cash, implying the dividend coverage concern could persist. Investors should monitor whether operating cash flow remains positive once working capital normalizes across consecutive periods.