Free cash flow swung from $641.8M in Q4 FY2025 to -$250.7M in Q1 FY2026, with cumulative net income of $857.5M exceeding operating cash flow of $742.5M by $115M, indicating earnings quality concerns and working capital volatility.
Maximus, Inc. (MMS) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Sep'25 | Sep'24 | Sep'23 | Sep'22 | Sep'21 | Sep'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 | Sep'05 | Sep'04 | Sep'03 | Sep'02 | Sep'01 | Sep'00 | Sep'99 | Sep'98 | Sep'97 | Sep'96 |
|---|
| Cash from Operations | 469.51M | 429.37M | 515.26M | 314.34M | 289.84M | 517.32M | 244.59M | 356.73M | 323.52M | 337.2M | 180.03M | 206.22M | 213.6M | 120.94M | 115.16M | 96.86M | 138.44M | 30.63M | 56.57M | 51.19M | 15.7M | 74.09M | 47.07M | 55.05M | 58.36M | 38.38M | 4.1M | 27.9M | -7.1M | 17.3M | 3.1M |
| Operating CF Margin % | - | 7.91% | 9.71% | 6.41% | 6.26% | 12.16% | 7.07% | 12.36% | 13.52% | 13.76% | 7.49% | 9.82% | 12.56% | 9.08% | 10.97% | 10.42% | 16.64% | 4.27% | 7.59% | 6.93% | 2.24% | 11.44% | 7.8% | 9.86% | 11.25% | 7.88% | 1.03% | 8.73% | -3.04% | 13.53% | 3.01% |
| Operating CF Growth % | 466.15% | -16.67% | 63.92% | 8.45% | -43.97% | 111.5% | -31.43% | 10.26% | -4.06% | 87.31% | -12.7% | -3.46% | 76.62% | 5.02% | 18.89% | -30.04% | 351.93% | -45.85% | 10.52% | 226.13% | -78.82% | 57.4% | -14.49% | -5.68% | 52.06% | 835.21% | -85.29% | 492.96% | -141.04% | 458.06% | - |
| Net Income | 370.89M | 319.03M | 306.91M | 161.79M | 203.83M | 291.2M | 214.51M | 240.5M | 220.82M | 212.18M | 180.16M | 160.05M | 145.4M | 117.13M | -34K | 974K | 69.4M | 54.58M | 6.68M | -8.26M | 2.46M | 36.07M | 38.77M | 35.35M | 40.35M | 36.25M | 30.47M | 27.6M | 14.5M | 8.6M | 11.6M |
| Depreciation & Amortization | 135.05M | 133.72M | 125.53M | 149.32M | 132.79M | 90.72M | 100.16M | 85.46M | 62.19M | 67.98M | 71.78M | 56.2M | 48.67M | 35.82M | 26.46M | 22.84M | 18.34M | 12.23M | 12.53M | 20.97M | 17.64M | 15.14M | 13.15M | 11.23M | 7.28M | 10.08M | 6.22M | 2.7M | 2.4M | 400K | 300K |
| Stock-Based Compensation | 35.13M | 41.18M | 35.35M | 29.52M | 30.48M | 28.55M | 23.71M | 20.77M | 20.24M | 21.36M | 18.75M | 17.24M | 17.28M | 14.55M | 12.08M | 9.48M | 7.92M | 7.31M | 9.12M | 3.83M | 6.58M | 1.37M | 1.04M | 939K | 342K | 851K | 528K | 0 | 0 | 0 | 0 |
| Deferred Taxes | 43.53M | -16.72M | -36.02M | 1.55M | 10.2M | -6.58M | -19.14M | 12.66M | 6.72M | 4.76M | 5.65M | 807K | 2.9M | 2.4M | -3.27M | 1.76M | -7.09M | 26.72M | -28.85M | -12.6M | -9.4M | 4.81M | 13.36M | -2.31M | 2.66M | 525K | 1.92M | -2.8M | -2.5M | -900K | 0 |
| Other Non-Cash Items | -522.73M | 42.33M | 4.55M | 3.72M | -8.03M | 9.37M | -1.72M | 0 | 113.46M | -650K | -6.88M | 114.42M | 1.69M | -619K | 76.13M | 80.44M | -2.27M | -3.2M | 30.04M | -451K | 17.11M | 2.96M | 3.88M | 1.76M | 1.83M | 6.66M | -360K | 100K | 100K | -200K | 0 |
| Working Capital Changes | 407.64M | -90.17M | 78.94M | -31.56M | -79.43M | 104.05M | -72.92M | -2.66M | 13.56M | 31.56M | -89.44M | -28.07M | -640K | -48.34M | 3.8M | -18.64M | 52.15M | -67.01M | 27.06M | 47.7M | -18.69M | 13.75M | -23.13M | 8.09M | 5.9M | -15.98M | -34.67M | 300K | -22.2M | 3.7M | -8.8M |
| Change in Receivables | 32.04M | -31.85M | -50.56M | -23.4M | 14.13M | 38.58M | -141.84M | -60.31M | 34.03M | 53.02M | -51.99M | -103.77M | -144K | -93.09M | -5M | -1.52M | 2.42M | -7.65M | -16M | 20.44M | -28.92M | -12.64M | 3.16M | -8.35M | 12.79M | -16.21M | -2.06M | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 859K | 0 | -26.9M | -79.93M | -47.58M | 9.87M | 2.61M | -7.62M | -7.39M | -484K | -12.4M | -1.78M | -8.9M | 16.48M | -26.62M | 1.25M | -813K | 398K | -232.63M | -261.67M | -194.84M | -190.34M | -214.26M | -159.88M | 0 | 0 | 0 | 0 |
| Change in Payables | -19.03M | -7.49M | 18.27M | 17.73M | -32.72M | 26.9M | 79.93M | 47.58M | -7.72M | -28.31M | -2.37M | 44.35M | -2.93M | 31.68M | 6.49M | 7.31M | -407K | 1.85M | 3.01M | 434K | 16.33M | 10.68M | 5.87M | 9.96M | -2.52M | 24K | -535K | 0 | 0 | 0 | 0 |
| Cash from Investing | -17.56M | -60.26M | -129.1M | -80.96M | -54.01M | -1.84B | -44.14M | -483.88M | -46.3M | -25.22M | -87.1M | -393.87M | -49.39M | -129.83M | -86.61M | -26.9M | -32.4M | -27.04M | 148.46M | -24.85M | -24.15M | -97.41M | -68.22M | -25.71M | -35.41M | -13.08M | -24.27M | -45.1M | 25.4M | -40.3M | -1.3M |
| Capital Expenditures | -36.28M | -63.21M | -114.19M | -90.69M | -56.15M | -36.56M | -40.71M | -66.85M | -26.52M | -24.15M | -46.39M | -105.15M | -47.15M | -62.18M | -23.15M | -26.11M | -22.61M | -26.58M | -15.45M | -17.83M | -26.12M | -13.34M | -6.48M | -6.83M | -7.85M | -5.07M | -5M | -21.8M | -1M | -500K | -300K |
| CapEx % of Revenue | 0.69% | 1.16% | 2.15% | 1.85% | 1.21% | 0.86% | 1.18% | 2.32% | 1.11% | 0.99% | 1.93% | 5.01% | 2.77% | 4.67% | 2.2% | 2.81% | 2.72% | 3.71% | 2.07% | 2.41% | 3.73% | 2.06% | 1.07% | 1.22% | 1.51% | 1.04% | 1.25% | 6.82% | 0.43% | 0.39% | 0.29% |
| Acquisitions | 4.38M | 0 | 3.08M | 9.73M | -14.29M | -1.8B | -3.82M | -437.49M | -157K | -1.64M | -41.14M | -289.21M | -2.67M | -68.06M | -63.76M | -1.02M | -10.26M | -406K | -3.15M | 1.87M | 0 | -1.95M | -6.61M | -14.71M | -23.71M | -780K | -53.32M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 14.34M | 2.95M | -18M | 0 | 16.43M | 0 | 385K | 20.45M | 369K | 575K | 424K | 489K | 429K | 398K | 237K | 237K | 473K | -48K | 6.17M | -8.89M | 144K | -10.48M | -7.84M | -4.14M | -4.95M | -7.5M | 21.15M | -100K | -1.4M | 100K | 0 |
| Cash from Financing | -403.16M | -343.88M | -275.65M | -250.8M | -248.27M | 1.39B | -230.09M | -110.86M | -91.88M | -215.43M | -96.84M | 111.11M | -127.14M | -41.86M | -17.77M | -50.59M | -42.4M | -35.57M | -154.88M | 4.59M | -11.07M | -9.46M | -4.37M | -6.93M | -42.09M | 51.83M | -4.5M | 59.3M | -9.9M | 31.7M | -1.9M |
| Debt Issued (Net) | -20.93M | 199.7M | -112.04M | -108.67M | -155.66M | 1.49B | 18.6M | 9.52M | -137K | -164.98M | -45.38M | 207.94M | -162K | -172K | -44K | 304K | 526K | -417K | -1.63M | -1.69M | -1.37M | -1.65M | -1.2M | -155K | -251K | -744K | -6.77M | -1.8M | -2.5M | 500K | 400K |
| Equity Issued (Net) | -345.96M | -447.48M | -73.07M | -8.47M | -96.12M | -3.36M | -166.96M | -47.45M | -66.92M | -27.94M | -32.79M | -81.92M | -109.78M | -33.29M | -12.98M | -56.54M | -40.22M | -27.75M | -164.47M | 12.95M | -2.44M | -1.41M | -3.17M | -6.77M | -41.84M | 52.58M | 2.26M | 61.9M | 100K | 52.6M | -700K |
| Dividends Paid | -68.28M | -68.71M | -72.9M | -68.07M | -68.72M | -68.84M | -70.16M | -63.89M | -11.69M | -11.67M | -11.7M | -11.93M | -12.19M | -12.27M | -12.18M | -10.33M | -8.38M | -8.05M | -7.8M | -8.75M | -8.59M | -6.4M | 0 | 0 | 0 | 0 | 0 | -800K | -7.4M | -21.7M | -2.2M |
| Share Repurchases | -345.96M | -447.48M | -73.07M | -8.47M | -96.12M | -3.36M | -166.96M | -47.45M | -66.92M | -28.86M | -33.34M | -82.79M | -111.14M | -33.29M | -12.98M | -56.54M | -40.22M | -30.05M | -164.47M | 0 | -10.14M | -16.06M | -25.66M | -21.94M | -50.84M | 0 | 0 | 0 | 0 | -1.2M | -900K |
| Other Financing | 32.01M | -27.39M | -17.64M | -65.58M | 72.22M | -35.75M | -11.58M | -9.05M | -13.13M | -10.84M | -6.97M | -2.98M | -5.02M | 3.87M | 7.44M | 15.98M | 5.66M | 651K | 19.01M | 2.08M | 1.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -300K | -100K | 0 |
| Net Change in Cash | 9.77M | 24.7M | 113.67M | -14.7M | -19.77M | 68.01M | -27.93M | -240.07M | 182.99M | 100.05M | -8.47M | -83.44M | 32.49M | -63.7M | 16.36M | 17.63M | 67.51M | -31.79M | 50.16M | 30.93M | -19.53M | -32.78M | -25.52M | 22.41M | -19.14M | 77.13M | -24.67M | 42.2M | 8.4M | 8.7M | -100K |
| Free Cash Flow | 433.23M | 366.16M | 401.07M | 223.65M | 233.69M | 480.76M | 203.88M | 289.88M | 297M | 313.05M | 133.63M | 101.07M | 166.45M | 58.76M | 92.01M | 70.75M | 115.83M | 4.05M | 41.12M | 33.36M | -10.43M | 60.76M | 40.6M | 48.22M | 50.51M | 33.31M | -900K | 6.1M | -8.1M | 16.8M | 2.8M |
| FCF Margin % | 8.25% | 6.74% | 7.56% | 4.56% | 5.05% | 11.3% | 5.89% | 10.04% | 12.42% | 12.77% | 5.56% | 4.81% | 9.79% | 4.41% | 8.76% | 7.61% | 13.93% | 0.56% | 5.52% | 4.52% | -1.49% | 9.38% | 6.72% | 8.64% | 9.74% | 6.84% | -0.23% | 1.91% | -3.47% | 13.14% | 2.72% |
| FCF Growth % | 401.26% | -8.7% | 79.33% | -4.3% | -51.39% | 135.8% | -29.67% | -2.4% | -5.12% | 134.25% | 32.22% | -39.28% | 183.26% | -36.14% | 30.06% | -38.92% | 2759.37% | -90.15% | 23.27% | 420% | -117.16% | 49.66% | -15.81% | -4.54% | 51.64% | 3801.33% | -114.75% | 175.31% | -148.21% | 500% | - |
| FCF per Share | 8.17 | 6.32 | 6.52 | 3.64 | 3.77 | 7.71 | 3.22 | 4.47 | 4.50 | 4.74 | 2.02 | 1.50 | 2.41 | 0.84 | 1.32 | 1.00 | 1.61 | 0.06 | 0.53 | 0.38 | -0.12 | 0.70 | 0.46 | 0.57 | 0.54 | 0.37 | -0.01 | 0.07 | -0.11 | 0.29 | 0.09 |
| FCF Conversion (FCF/Net Income) | 1.17x | 1.35x | 1.68x | 1.94x | 1.42x | 1.78x | 1.14x | 1.48x | 1.47x | 1.61x | 1.01x | 1.31x | 1.47x | 1.04x | 1.51x | 1.19x | 1.97x | 0.66x | 8.47x | -6.20x | 6.38x | 2.05x | 1.21x | 1.56x | 1.45x | 1.06x | 0.13x | 1.01x | -0.49x | 2.01x | 0.27x |
| Interest Paid | -60.81M | 82.56M | 78.95M | 81.1M | 43.09M | 14.54M | 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 |
| Taxes Paid | -100.89M | 149.94M | 99.69M | 61.05M | 76.04M | 99.9M | 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 |
Quick answers to the most common questions about buying MMS stock.
Maximus, Inc. (MMS) generated $429.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Maximus, Inc. (MMS) generated $366.2M 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.
Maximus, Inc. (MMS) spent $63.2M 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, Maximus, Inc. (MMS) returned $68.7M to shareholders via cash dividends and spent $447.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Quarterly cash flow volatility
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Working Capital Swings
Operating cash flow swung from $649.4M in 2025Q4 to -$244.4M in 2026Q1, with OCF/NI ranging from 8.63 to -2.60, indicating significant timing effects, per reported quarterly data.
The wide quarterly swings in operating cash flow relative to net income suggest that accruals and working capital changes, rather than underlying profitability, are driving cash generation. For instance, 2026Q3 net income of $103.6M was accompanied by a $268.4M working capital outflow, resulting in negative operating cash flow. This pattern implies that reported earnings may not immediately translate into cash, and investors should focus on annual trends to assess true conversion quality.
Free Cash Flow Volatility Masks Underlying Stability
Free cash flow ranged from $641.8M in 2025Q4 to -$250.7M in 2026Q1, with FCF margins swinging between 48.7% and -18.6%, reflecting contract timing rather than operational deterioration, based on quarterly filings.
The extreme quarterly FCF variability is largely attributable to working capital swings, particularly around large contract milestones. Despite this, the cumulative FCF over the ten quarters remains positive, suggesting that the business generates cash over time. However, the negative FCF in recent quarters (2026Q1 and 2026Q3) may indicate that the company is investing in growth or experiencing delayed collections, which warrants monitoring to confirm that the long-term trajectory remains intact.
Capital Intensity Declining as Business Mix Shifts
Capital expenditures as a percentage of revenue fell from 3.2% in 2024Q2 to 0.9% in 2026Q3, indicating a shift toward less asset-intensive services, as reported in financial statements.
The declining capex intensity suggests that Maximus is moving away from heavy infrastructure investments, possibly reflecting a greater reliance on existing systems and a shift toward more labor-based services. This trend supports higher free cash flow conversion, but investors should consider whether maintenance capex is sufficient to sustain service quality and technology upgrades. The low capex/revenue ratio may also indicate that the company is underinvesting in future growth, which could impact long-term competitiveness.
Working Capital Swings Reflect Contract Timing
Working capital changes ranged from $536.0M inflow in 2025Q4 to -$398.2M outflow in 2026Q1, indicating significant timing effects from government contracts, per quarterly cash flow data.
The large quarterly swings in working capital are likely driven by the timing of receivables and payables related to major contracts, such as Medicaid redeterminations. Positive working capital inflows in quarters like 2025Q4 suggest efficient collections, while outflows in 2026Q1 may indicate delayed payments or increased inventory of unbilled work. This volatility is typical for government services firms and may not signal a fundamental deterioration, but it does complicate short-term cash flow analysis.
Capital Deployment Prioritizes Buybacks and Dividends
Over the last ten quarters, Maximus returned $1.1B to shareholders via buybacks and dividends, while acquisitions totaled only $6.4M net, indicating a focus on direct shareholder returns, based on reported cash flow statements.
The company has consistently repurchased shares, with notable buybacks in 2025Q1 ($228.6M) and 2026Q2 ($114.4M), alongside steady dividend payments. This suggests management views the stock as undervalued or seeks to offset dilution from stock-based compensation. The minimal acquisition activity, despite a stated interest in strategic M&A, may indicate a disciplined approach or a lack of attractive targets. Investors should monitor whether this capital return policy is sustainable given the volatile operating cash flow.
Cumulative Earnings Exceed Operating Cash Flow
Over the ten quarters, cumulative net income of $857.5M exceeded cumulative operating cash flow of $742.5M, a $115M gap, suggesting accrual-based earnings are not fully converting to cash, per reported data.
The persistent gap between net income and operating cash flow, despite positive cumulative earnings, indicates that a portion of reported profits is tied up in working capital or other non-cash items. This divergence may reflect the timing of contract payments or the build-up of receivables, which could eventually reverse. Investors should assess whether this gap is a structural feature of the business or a sign of deteriorating cash conversion, as it affects the quality of earnings.
What the Cash Flow Statement Obscures
Stock-based compensation totaled $90.7M over ten quarters, yet cash flow from operations does not directly adjust for this non-cash expense, potentially overstating cash generation, as per reported figures.
While SBC is added back to net income in the operating cash flow calculation, it represents a real economic cost to shareholders through dilution. The company's consistent buybacks may be partly offsetting this dilution, but the net effect on shareholder value depends on the price paid. Additionally, the low capex intensity may understate the need for future technology investments, and the timing of contract payments could obscure the true cash-generating ability of the business. Investors should consider these factors when evaluating the sustainability of cash flows.