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
MAGN
← 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
MAGNMagnera Corp.
$11.85$422M
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
HomeStocksMAGNCash Flow

Magnera Corp. (MAGN) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains highly erratic, highlighted by a 2026Q1 OCF/NI ratio of -4.83 that underscores a significant disconnect between accounting losses and operational cash flow.

MAGN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations185M103M192M-25.62M-40.82M70.98M108.99M102.83M-5.95M53.23M31.08M133.74M99.58M173.63M112.85M140.31M168M163.87M53.42M100.33M-28.43M42.87M39.58M46.75M78.04M64.86M103.41M81.66M100.4M85.2M94.8M
Operating CF Margin %-3.21%8.78%-1.85%-2.74%6.54%11.89%11.09%-0.69%6.65%4.08%8.02%5.5%10.06%7.12%8.7%11.46%13.69%4.2%8.67%-2.85%7.28%7.15%8.61%14.18%10.1%13.98%11.57%13.8%15.02%16.75%
Operating CF Growth %727.09%-46.35%849.53%37.25%-157.51%-34.88%5.99%1827.74%-111.18%71.29%-76.76%34.31%-42.65%53.87%-19.57%-16.49%2.52%206.73%-46.75%452.95%-166.31%8.3%-15.33%-40.09%20.33%-37.28%26.64%-18.67%17.84%-10.13%-15.73%
Net Income-110M-159M-154M-78.1M-194.12M6.72M20.78M-21.54M-177.6M-5.61M-14.18M64.58M69.25M67.16M59.38M42.69M54.43M123.44M57.89M63.47M-12.24M38.61M56.1M12.99M37.64M6.83M44M41.42M36.1M45.3M60.4M
Depreciation & Amortization39M206M175M00000000000000060.61M56M50.02M50.65M51.6M56.03M45M44.81M46.11M47.77M47.7M35.8M33.6M
Stock-Based Compensation10M07M2.8M831K5.06M5.66M3.58M6.29M5.49M5.48M7.24M7.86M7.34M6.52M5.76M5.77M4.6M4.35M000000000000
Deferred Taxes-3M-27M0-12.18M-24.02M-13.62M-2.07M-22.97M-7.7M12M-38.16M-1.9M-9.42M-11.48M-2.21M333K-16.82M-22.98M3.27M8M-12.73M3.02M17.36M7.78M17.91M13.55M8.27M10.37M02.9M18.5M
Other Non-Cash Items179M91M205M88.27M259.6M57.22M56.76M122.09M222.58M43.04M40.56M51.89M75.44M80.56M73.29M76.33M76.78M10.45M-35.39M-61.7M5.01M-36.38M-58.71M-37.48M-34.39M30.31M2.54M964K2.2M-900K1.4M
Working Capital Changes70M-8M-41M-26.41M-83.11M15.6M27.87M21.68M-49.52M-1.69M37.38M11.94M-43.55M30.06M-24.13M15.19M47.84M48.36M-37.3M34.55M-58.5M-13.03M-26.77M7.44M11.88M-30.66M2.49M-18.87M14.4M2.1M-19.1M
Change in Receivables00-27M21.63M-35.29M-14.79M9.56M-5.47M-621K-4.15M-2.15M-13.31M-5.4M-777K-3.38M3.77M-598K16.54M-17.67M16.66M-17.62M-5.88M470K4.4M5.97M-14.34M483K-7.17M8.7M-500K2.3M
Change in Inventory031M-16M9.61M-44.43M-40.02M6.86M-17.39M-32.14M1.52M-4.99M-8.05M-21.46M2.7M-12.62M-7.28M-7.59M28.21M-9.97M8.49M-8.87M-6.2M-4.28M3.06M-2.82M3.82M11.35M-1.97M16.4M0-14.2M
Change in Payables0-17M0-62.69M16.4M65.83M-7.23M10.34M13.77M20.36M-544K26.04M-4.17M24.82M6.95M13.61M21.06M2.39M4.26M000000000000
Cash from Investing-57M-8M-39M-37.1M-33.1M-489.77M-26.77M-27.11M-217.64M-80.81M-61.93M-77.25M-69.59M-312.44M-48.7M-16.83M-264.22M12.54M-33.19M4.73M-181.83M-8.03M42.11M-62.43M-49.65M-30.58M-29.07M-29.23M-29.2M-211.1M-34.4M
Capital Expenditures-57M-67M-72M-33.77M-37.74M-30.04M-28.14M-27.77M-42.13M-80.78M-61.16M-99.89M-66.05M-103.05M-58.75M-64.49M-36.49M-26.26M-52.47M-28.96M-44.46M-31.02M-18.59M-66.76M-51.11M-47.8M-29.21M-24.16M-188M-57.7M-37.5M
CapEx % of Revenue1.75%2.09%3.29%2.44%2.53%2.77%3.07%2.99%4.86%10.09%8.03%5.99%3.65%5.97%3.71%4%2.49%2.19%4.12%2.5%4.46%5.27%3.36%12.29%9.29%7.44%3.95%3.42%25.85%10.18%6.62%
Acquisitions037M0-5.85M1.41M-464.86M0-1.38M-178.91M00-224K-8.02M-210.91M00-228.29M00-7.92M-158.44M000000-7.4M000
Investments-------------------------------
Other Investing022M33M2.52M3.23M5.13M1.36M2.04M3.39M-25K-771K22.86M4.47M1.52M10.05M47.66M564K38.8M19.28M41.62M21.07M23M60.7M4.33M1.45M17.23M143K1.93M300K1M2.6M
Cash from Financing-116M-21M-109M-949K46.92M462.35M-100.31M-72.77M-91.43M76.71M-6.6M-48.02M-50.88M163.18M-5.49M-180.14M59.68M-75.33M-12.88M-99.37M173.39M-15.16M-59.75M-2.46M-84.61M-48.71M-40.14M-26.68M-86.8M161M-47.4M
Debt Issued (Net)-114M1.06B-2M10.98M68.23M487.15M-76.64M-46.08M-66.52M99.67M14.11M-24.65M-18.13M182.23M17.87M-114.06M77.79M-58.73M2.42M-90.57M181.12M-733K-44.89M23.88M-64.79M-21.79M-10.14M2.83M-54.1M198.7M0
Equity Issued (Net)000000000000-12.18M0-5.67M-48.03M0007.55M7.5M1.41M917K541K10.49M2.96M-382K0-3.2M-8M-17.5M
Dividends Paid0-1.11B00-18.77M-24.46M-23.49M-22.94M-22.76M-22.48M-21.59M-20.44M-18.7M-16.96M-15.61M-16.61M-16.75M-16.6M-16.47M-16.35M-16.02M-15.84M-15.78M-26.88M-30.31M-29.88M-29.62M-29.51M-29.4M-29.6M-30M
Share Repurchases000000000000-12.18M0-5.67M-48.03M0000000000-382K0-4.3M-11.3M-19.1M
Other Financing-2M34M-107M-11.93M-2.55M-338K-176K-3.76M-2.15M-472K874K-2.92M-1.88M-2.09M-2.08M-1.44M-1.36M01.17M0792K0000000-100K-100K100K
Net Change in Cash21M250.44M45M-68.9M-26.18M26.77M-26.62M-16.48M26.47M60.77M-49.86M5.47M-23.05M25.2M59.4M-57.51M-39.63M103.19M2.4M7.85M-35.46M17.49M24.39M-16.65M-55.73M-14.1M34.52M25.13M-16M35.12M-18.9M
Free Cash Flow128M36M120M-59.39M-78.56M40.94M80.86M75.07M-48.08M-27.55M-30.08M33.85M33.53M70.59M54.09M75.82M131.51M137.61M956K71.37M-72.89M11.84M21M-20.01M26.93M17.05M74.19M57.5M-87.6M27.5M57.3M
FCF Margin %3.92%1.12%5.49%-4.29%-5.27%3.77%8.82%8.09%-5.55%-3.44%-3.95%2.03%1.85%4.09%3.41%4.7%8.97%11.49%0.08%6.16%-7.31%2.01%3.79%-3.68%4.89%2.65%10.03%8.15%-12.04%4.85%10.12%
FCF Growth %705.92%-70%302.07%24.41%-291.89%-49.37%7.71%256.13%-74.53%8.43%-188.86%0.96%-52.5%30.49%-28.65%-42.35%-4.43%14294.46%-98.66%197.92%-715.39%-43.59%204.95%-174.29%57.95%-77.02%29.04%165.64%-418.55%-52.01%-33.91%
FCF per Share3.571.013.44-1.71-2.281.182.362.21-1.43-0.81-0.891.000.992.071.612.153.693.910.032.04-2.130.350.62-0.600.800.512.241.77-2.710.841.74
FCF Conversion (FCF/Net Income)-1.16x-0.65x-1.25x0.32x0.21x10.23x5.12x-4.77x0.03x6.73x1.44x2.07x1.44x2.59x1.90x3.29x3.09x1.33x0.92x1.58x2.32x1.11x0.71x3.69x2.08x9.32x2.35x1.97x2.78x1.88x1.57x
Interest Paid00059.18M33.2M6.96M6.18M10.21M15.76M13.93M13.23M16.26M17.64M17.23M14.4M24.19M23.19M17.34M21.24M000000000000
Taxes Paid0009.42M24.45M15.5M014.24M15.17M9.34M14.02M15.85M24.14M15.59M44.66M-8.34M-40.27M16.63M20.01M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Persistent negative net income

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Remains Highly Disconnected

According to quarterly financial data, Magnera's operating cash flow frequently diverges from net income, with the 2026Q1 OCF/NI ratio of -4.83 highlighting a significant disconnect between accounting losses and the cash-generative capacity of the underlying manufacturing operations, which warrants further investigation by prospective investors.

The persistent gap between net income and operating cash flow suggests that non-cash charges and working capital volatility are masking the true economic performance of the business. Investors should monitor whether this divergence is a temporary byproduct of merger-related accounting or a structural feature of the company's high-depreciation industrial model.

FCF Volatility Reflects Operational Instability

As reported in recent filings, Magnera's free cash flow trajectory remains erratic, swinging from a $73.0 million inflow in 2026Q1 to a $74.0 million outflow in 2024Q4, indicating that the company has yet to establish a predictable pattern of cash generation following the recent merger.

The inconsistency in FCF margins suggests that the company's ability to self-fund operations is highly sensitive to quarterly fluctuations in working capital and capital expenditure timing. This volatility may indicate that the business is currently struggling to balance necessary maintenance investment with the need to preserve liquidity.

Capital Intensity Constrains Cash Flexibility

Based on the provided cash flow statements, Magnera's capital expenditure as a percentage of revenue has fluctuated between 1.5% and 2.8% over the last ten quarters, suggesting that the company must maintain a consistent level of reinvestment to sustain its global manufacturing footprint.

The ongoing capital intensity appears to be a necessary burden to keep aging production lines operational, which limits the company's ability to pivot toward higher-margin specialty products. Analysts should evaluate whether these expenditures are primarily for maintenance or if they represent strategic growth investments that could eventually drive margin expansion.

Working Capital Swings Drive Liquidity

As evidenced by the $114.0 million working capital inflow in 2025Q3 followed by a $54.0 million outflow in 2025Q2, Magnera's cash flow is heavily influenced by aggressive working capital management, which appears to be a primary lever for short-term liquidity rather than organic operational efficiency.

The significant quarter-over-quarter shifts in working capital suggest that the company may be utilizing inventory and payables management to bridge the gap created by persistent net losses. This reliance on working capital cycles to manage cash flow may indicate underlying pressure on the company's cash conversion cycle.

MAGN — Frequently Asked Questions

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

How much cash does Magnera Corp. (MAGN) generate from operations?

Magnera Corp. (MAGN) generated $103.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Magnera Corp.'s free cash flow?

Magnera Corp. (MAGN) generated $36.0M 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 Magnera Corp.'s capital expenditure (CapEx)?

Magnera Corp. (MAGN) spent $67.0M 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 Magnera Corp. distribute cash to shareholders?

In 2025, Magnera Corp. (MAGN) returned $1.11B to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.