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
MCMoelis & Company
$64.48$4.8B
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
← 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
HomeStocksMCCash Flow

Moelis & Company (MC) Cash Flow Statement

14Y historyFree accessUpdated daily

Free cash flow remains highly erratic, evidenced by a 2026Q1 FCF margin of -91.2% driven by significant working capital outflows of $402.7M.

MC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash from Operations462.98M576.3M427.49M158.47M32.99M936.98M429.21M209.31M390.89M233.18M231.46M142.3M208.91M117.66M110.73M
Operating CF Margin %-37.99%35.79%18.54%3.35%60.82%45.5%28.04%44.13%34.06%37.73%25.79%40.27%28.6%28.7%
Operating CF Growth %29.78%34.81%169.75%380.31%-96.48%118.3%105.06%-46.45%67.63%0.75%62.65%-31.88%77.56%6.25%-
Net Income221.2M233.04M151.49M-24.7M168.68M422.98M218.44M135.69M208M126.52M141.87M120.22M32.55M70.22M35.22M
Depreciation & Amortization12.64M12.06M10.44M8.32M7.97M7.24M4.71M4.96M4.63M3.54M3.18M2.63M2.27M2.3M2.51M
Stock-Based Compensation153.99M0161.44M158.19M128.94M167.94M133.62M124.21M123.04M96.3M77.05M46.13M119.76M48.54M42.04M
Deferred Taxes43.25M035.07M026.79M22.86M39M3.67M6.54M191.7M-1.01M796K-753K261K-284K
Other Non-Cash Items65.6M277.42M-8.69M-17.38M14.76M-30.96M2M-22.8M-97K-163.18M-1.73M1.69M6.87M3.84M6.6M
Working Capital Changes-52.98M53.77M77.73M34.05M-314.15M346.92M31.45M-36.43M48.78M-21.7M12.11M-29.17M48.22M-7.5M24.65M
Change in Receivables-33.35M-36.75M-1.83M0-20.32M26.94M-46.7M10.7M963K-35.61M5.54M-7.99M4.6M5.8M-25.7M
Change in Inventory00000264.75M57.26M046.44M8.69M16.05M-21.23M35.96M-22.96M48.07M
Change in Payables19.91M18.23M21K23.74M-45.04M52.87M21.46M-2.57M1.69M3.61M-6.22M1.75M11.1M238K2.13M
Cash from Investing-61.39M-195.97M17.11M48.57M-11.18M-17.01M-39.95M-51.87M9.28M-69.43M1.44M-1.74M18.54M71.67M-113.12M
Capital Expenditures-46.02M-36.33M-12.09M-16.7M-5.96M-16.43M-40.66M-6.47M-6.92M-5.65M-2.87M-4M-3.89M-1.62M-3.68M
CapEx % of Revenue3.01%2.4%1.01%1.95%0.6%1.07%4.31%0.87%0.78%0.82%0.47%0.72%0.75%0.39%0.95%
Acquisitions0--------------
Investments228.82M369.07M184.6M210.36M265.25M263.34M211.83M213.23M143.92M154.96M54.26M56.08M57.41M80.62M149.51M
Other Investing29.99M18.5M-6.58M0-3M70K-200K0366K387K-799K-18K631K379K-356K
Cash from Financing-431.59M-283.9M-215.1M-229.17M-326.9M-602.54M-351.79M-252.69M-351.74M-272.51M-157.9M-89.74M-329.15M-73.5M67.28M
Debt Issued (Net)0--------------
Equity Issued (Net)-180.22M-74.59M-10.84M-47M-147.54M-104.15M-44.33M-51.17M-33.77M-12.49M-3.31M-90K000
Dividends Paid-218.56M-208.7M-184.16M-182.16M-174.65M-479.96M-282.92M-209.18M-313.83M-255.69M-154.7M-80.91M-410.68M-75.52M-2.27M
Share Repurchases-180.22M-74.59M-10.84M-47M-147.54M-104.15M-44.33M-51.17M-33.77M-12.49M-3.31M-7.71M000
Other Financing-32.81M-602K-20.1M-15K-4.71M-18.43M-24.54M7.66M-4.15M-4.33M118K-8.74M-66.5M-38.11M67.28M
Net Change in Cash-31.64M96.19M225.96M-20.32M-313.48M317.73M34.71M-93.2M47.88M-105.73M70.9M50.08M-105.08M117.4M65.39M
Free Cash Flow416.96M539.97M415.39M141.78M27.04M920.55M388.56M202.84M383.97M227.54M228.59M138.31M205.02M116.03M107.05M
FCF Margin %27.25%35.6%34.77%16.59%2.74%59.75%41.19%27.17%43.35%33.24%37.27%25.06%39.52%28.21%27.74%
FCF Growth %-0.05%29.99%192.99%424.38%-97.06%136.92%91.56%-47.17%68.75%-0.46%65.28%-32.54%76.69%8.39%-
FCF per Share5.256.815.422.070.3813.456.403.657.576.049.436.4712.8815.0713.90
FCF Conversion (FCF/Net Income)1.88x2.47x3.14x-6.42x0.22x2.57x2.40x1.99x2.78x7.93x6.03x4.30x-69.36x1.68x3.14x
Interest Paid000000000000000
Taxes Paid2.3M02.62M076.42M55.19M305K13.4M23.49M31.84M28.61M26M5.65M1.42M2.86M

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

As reported in recent financial statements, Moelis & Company exhibits a volatile relationship between net income and operating cash flow, with OCF/NI ratios swinging from -9.96 in 2024Q1 to 10.63 in 2024Q2, highlighting the significant impact of timing-related accruals on the firm's reported cash generation.

The extreme variance in the conversion of net income to cash suggests that GAAP earnings are a poor proxy for short-term liquidity. Investors should monitor the persistent disconnect between accounting profit and cash inflows, which appears driven by the lumpy nature of success fee recognition and the timing of compensation payouts.

FCF Volatility Reflects Transactional Nature

Based on the provided cash flow data, Moelis & Company's free cash flow trajectory remains highly erratic, with quarterly FCF margins fluctuating between -91.2% and 71.4% over the last ten quarters, underscoring the firm's sensitivity to the timing of deal closures and associated cash collections.

The inability to maintain a consistent FCF margin suggests that the firm's cash flow profile is inherently tied to the cyclicality of M&A and restructuring mandates. This lack of predictability warrants caution, as the firm's cash-generating capacity appears to be more a function of deal-closing timing than underlying operational efficiency.

Working Capital Swings Drive Liquidity

According to the firm's cash flow statements, working capital changes are the primary driver of quarterly cash flow volatility, with a massive $402.7M outflow in 2026Q1 contrasting sharply with the $152.2M inflow observed in 2025Q4, indicating significant fluctuations in accounts receivable and accrued compensation.

These dramatic swings in working capital suggest that the firm's cash position is highly susceptible to the timing of client payments and the settlement of variable compensation. Analysts should interpret these movements as a structural feature of the advisory business rather than a sign of operational distress, though the magnitude of these shifts remains a key risk factor.

Capital Allocation Prioritizes Shareholder Returns

As evidenced by historical cash flow data, Moelis & Company consistently prioritizes capital returns, with dividends and buybacks frequently exceeding free cash flow in periods of low deal activity, such as the $172.2M total return in 2026Q1 despite a negative FCF of $291.6M.

The firm's willingness to fund shareholder distributions during periods of negative cash flow suggests a management philosophy that prioritizes capital return over balance sheet preservation. This approach may indicate confidence in future cash inflows, but it also leaves the firm with a thinner margin of safety during prolonged market downturns.

MC — Frequently Asked Questions

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

How much cash does Moelis & Company (MC) generate from operations?

Moelis & Company (MC) generated $576.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Moelis & Company's free cash flow?

Moelis & Company (MC) generated $540.0M 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 Moelis & Company's capital expenditure (CapEx)?

Moelis & Company (MC) spent $36.3M 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 Moelis & Company distribute cash to shareholders?

In 2025, Moelis & Company (MC) returned $208.7M to shareholders via cash dividends and spent $74.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.