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.
| 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 | 185M | 103M | 192M | -25.62M | -40.82M | 70.98M | 108.99M | 102.83M | -5.95M | 53.23M | 31.08M | 133.74M | 99.58M | 173.63M | 112.85M | 140.31M | 168M | 163.87M | 53.42M | 100.33M | -28.43M | 42.87M | 39.58M | 46.75M | 78.04M | 64.86M | 103.41M | 81.66M | 100.4M | 85.2M | 94.8M |
| 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 | -194.12M | 6.72M | 20.78M | -21.54M | -177.6M | -5.61M | -14.18M | 64.58M | 69.25M | 67.16M | 59.38M | 42.69M | 54.43M | 123.44M | 57.89M | 63.47M | -12.24M | 38.61M | 56.1M | 12.99M | 37.64M | 6.83M | 44M | 41.42M | 36.1M | 45.3M | 60.4M |
| Depreciation & Amortization | 39M | 206M | 175M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.61M | 56M | 50.02M | 50.65M | 51.6M | 56.03M | 45M | 44.81M | 46.11M | 47.77M | 47.7M | 35.8M | 33.6M |
| Stock-Based Compensation | 10M | 0 | 7M | 2.8M | 831K | 5.06M | 5.66M | 3.58M | 6.29M | 5.49M | 5.48M | 7.24M | 7.86M | 7.34M | 6.52M | 5.76M | 5.77M | 4.6M | 4.35M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -3M | -27M | 0 | -12.18M | -24.02M | -13.62M | -2.07M | -22.97M | -7.7M | 12M | -38.16M | -1.9M | -9.42M | -11.48M | -2.21M | 333K | -16.82M | -22.98M | 3.27M | 8M | -12.73M | 3.02M | 17.36M | 7.78M | 17.91M | 13.55M | 8.27M | 10.37M | 0 | 2.9M | 18.5M |
| Other Non-Cash Items | 179M | 91M | 205M | 88.27M | 259.6M | 57.22M | 56.76M | 122.09M | 222.58M | 43.04M | 40.56M | 51.89M | 75.44M | 80.56M | 73.29M | 76.33M | 76.78M | 10.45M | -35.39M | -61.7M | 5.01M | -36.38M | -58.71M | -37.48M | -34.39M | 30.31M | 2.54M | 964K | 2.2M | -900K | 1.4M |
| Working Capital Changes | 70M | -8M | -41M | -26.41M | -83.11M | 15.6M | 27.87M | 21.68M | -49.52M | -1.69M | 37.38M | 11.94M | -43.55M | 30.06M | -24.13M | 15.19M | 47.84M | 48.36M | -37.3M | 34.55M | -58.5M | -13.03M | -26.77M | 7.44M | 11.88M | -30.66M | 2.49M | -18.87M | 14.4M | 2.1M | -19.1M |
| Change in Receivables | 0 | 0 | -27M | 21.63M | -35.29M | -14.79M | 9.56M | -5.47M | -621K | -4.15M | -2.15M | -13.31M | -5.4M | -777K | -3.38M | 3.77M | -598K | 16.54M | -17.67M | 16.66M | -17.62M | -5.88M | 470K | 4.4M | 5.97M | -14.34M | 483K | -7.17M | 8.7M | -500K | 2.3M |
| Change in Inventory | 0 | 31M | -16M | 9.61M | -44.43M | -40.02M | 6.86M | -17.39M | -32.14M | 1.52M | -4.99M | -8.05M | -21.46M | 2.7M | -12.62M | -7.28M | -7.59M | 28.21M | -9.97M | 8.49M | -8.87M | -6.2M | -4.28M | 3.06M | -2.82M | 3.82M | 11.35M | -1.97M | 16.4M | 0 | -14.2M |
| Change in Payables | 0 | -17M | 0 | -62.69M | 16.4M | 65.83M | -7.23M | 10.34M | 13.77M | 20.36M | -544K | 26.04M | -4.17M | 24.82M | 6.95M | 13.61M | 21.06M | 2.39M | 4.26M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -264.22M | 12.54M | -33.19M | 4.73M | -181.83M | -8.03M | 42.11M | -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 Revenue | 1.75% | 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% |
| Acquisitions | 0 | 37M | 0 | -5.85M | 1.41M | -464.86M | 0 | -1.38M | -178.91M | 0 | 0 | -224K | -8.02M | -210.91M | 0 | 0 | -228.29M | 0 | 0 | -7.92M | -158.44M | 0 | 0 | 0 | 0 | 0 | 0 | -7.4M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 22M | 33M | 2.52M | 3.23M | 5.13M | 1.36M | 2.04M | 3.39M | -25K | -771K | 22.86M | 4.47M | 1.52M | 10.05M | 47.66M | 564K | 38.8M | 19.28M | 41.62M | 21.07M | 23M | 60.7M | 4.33M | 1.45M | 17.23M | 143K | 1.93M | 300K | 1M | 2.6M |
| Cash from Financing | -116M | -21M | -109M | -949K | 46.92M | 462.35M | -100.31M | -72.77M | -91.43M | 76.71M | -6.6M | -48.02M | -50.88M | 163.18M | -5.49M | -180.14M | 59.68M | -75.33M | -12.88M | -99.37M | 173.39M | -15.16M | -59.75M | -2.46M | -84.61M | -48.71M | -40.14M | -26.68M | -86.8M | 161M | -47.4M |
| Debt Issued (Net) | -114M | 1.06B | -2M | 10.98M | 68.23M | 487.15M | -76.64M | -46.08M | -66.52M | 99.67M | 14.11M | -24.65M | -18.13M | 182.23M | 17.87M | -114.06M | 77.79M | -58.73M | 2.42M | -90.57M | 181.12M | -733K | -44.89M | 23.88M | -64.79M | -21.79M | -10.14M | 2.83M | -54.1M | 198.7M | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.18M | 0 | -5.67M | -48.03M | 0 | 0 | 0 | 7.55M | 7.5M | 1.41M | 917K | 541K | 10.49M | 2.96M | -382K | 0 | -3.2M | -8M | -17.5M |
| Dividends Paid | 0 | -1.11B | 0 | 0 | -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 Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.18M | 0 | -5.67M | -48.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -382K | 0 | -4.3M | -11.3M | -19.1M |
| Other Financing | -2M | 34M | -107M | -11.93M | -2.55M | -338K | -176K | -3.76M | -2.15M | -472K | 874K | -2.92M | -1.88M | -2.09M | -2.08M | -1.44M | -1.36M | 0 | 1.17M | 0 | 792K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | -100K | 100K |
| Net Change in Cash | 21M | 250.44M | 45M | -68.9M | -26.18M | 26.77M | -26.62M | -16.48M | 26.47M | 60.77M | -49.86M | 5.47M | -23.05M | 25.2M | 59.4M | -57.51M | -39.63M | 103.19M | 2.4M | 7.85M | -35.46M | 17.49M | 24.39M | -16.65M | -55.73M | -14.1M | 34.52M | 25.13M | -16M | 35.12M | -18.9M |
| Free Cash Flow | 128M | 36M | 120M | -59.39M | -78.56M | 40.94M | 80.86M | 75.07M | -48.08M | -27.55M | -30.08M | 33.85M | 33.53M | 70.59M | 54.09M | 75.82M | 131.51M | 137.61M | 956K | 71.37M | -72.89M | 11.84M | 21M | -20.01M | 26.93M | 17.05M | 74.19M | 57.5M | -87.6M | 27.5M | 57.3M |
| 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 Share | 3.57 | 1.01 | 3.44 | -1.71 | -2.28 | 1.18 | 2.36 | 2.21 | -1.43 | -0.81 | -0.89 | 1.00 | 0.99 | 2.07 | 1.61 | 2.15 | 3.69 | 3.91 | 0.03 | 2.04 | -2.13 | 0.35 | 0.62 | -0.60 | 0.80 | 0.51 | 2.24 | 1.77 | -2.71 | 0.84 | 1.74 |
| FCF Conversion (FCF/Net Income) | -1.16x | -0.65x | -1.25x | 0.32x | 0.21x | 10.23x | 5.12x | -4.77x | 0.03x | 6.73x | 1.44x | 2.07x | 1.44x | 2.59x | 1.90x | 3.29x | 3.09x | 1.33x | 0.92x | 1.58x | 2.32x | 1.11x | 0.71x | 3.69x | 2.08x | 9.32x | 2.35x | 1.97x | 2.78x | 1.88x | 1.57x |
| Interest Paid | 0 | 0 | 0 | 59.18M | 33.2M | 6.96M | 6.18M | 10.21M | 15.76M | 13.93M | 13.23M | 16.26M | 17.64M | 17.23M | 14.4M | 24.19M | 23.19M | 17.34M | 21.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 9.42M | 24.45M | 15.5M | 0 | 14.24M | 15.17M | 9.34M | 14.02M | 15.85M | 24.14M | 15.59M | 44.66M | -8.34M | -40.27M | 16.63M | 20.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Persistent negative net income
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.
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.
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.
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.
Quick answers to the most common questions about buying MAGN stock.
Magnera Corp. (MAGN) generated $103.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
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.
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.
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.