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
MMSIMerit Medical Systems, Inc.
$71.73$4.3B
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
HomeStocksMMSICash Flow

Merit Medical Systems, Inc. (MMSI) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion remains robust with an OCF/NI ratio frequently exceeding 2.0x, though free cash flow margins exhibit significant volatility, ranging from 5.4% to 27.4% over the last five quarters.

MMSI 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 Operations297.48M297.37M220.8M145.15M114.29M147.23M165.27M77.81M86.53M62.73M53.6M69.46M53.33M51.37M46.94M34.02M34.76M30.07M27.97M32.12M19.11M11.09M30.02M24.84M21.36M18.37M7.13M300K1.7M1.7M3.4M
Operating CF Margin %-19.63%16.28%11.54%9.93%13.7%17.15%7.82%9.8%8.62%8.88%12.81%10.46%11.44%11.9%9.46%11.71%11.68%12.31%15.46%10.02%6.66%19.83%18.27%18.37%17.66%7.79%0.38%2.49%2.81%6.73%
Operating CF Growth %123.59%34.68%52.12%27%-22.37%-10.91%112.39%-10.08%37.95%17.03%-22.83%30.25%3.8%9.45%37.99%-2.14%15.6%7.52%-12.93%68.11%72.22%-63.04%20.85%16.31%16.26%157.7%2275.87%-82.35%0%-50%288.89%
Net Income139.34M128.49M120.36M94.41M74.52M48.45M-9.84M5.45M42.02M27.52M20.12M23.8M22.97M16.57M19.71M23.04M12.46M22.53M20.73M15.59M12.3M15.78M17.93M17.3M11.31M6.74M826.56K3.2M2.5M800K2.2M
Depreciation & Amortization135.72M134.65M114.73M101.29M92.2M95.78M106.82M104.36M69.55M53.58M43.76M37.42M35.93M32.54M22.53M19.19M14.86M12.27M10.24M9.31M8.1M5.64M4.49M4.23M4.38M4.56M4.32M3.6M2.8M2.7M2.4M
Stock-Based Compensation43.34M43.46M28.47M21.33M18.04M16.09M14.34M9.38M6.12M4.08M2.51M2.24M1.46M1.47M1.92M1.64M1.29M1.18M0000000000000
Deferred Taxes5.21M5.21M-14.87M-12.64M-14.92M-4.63M-11.29M-12.44M2.05M-1.3M-962K3.45M3.87M1.36M549K1.68M-953K1.79M-183K984K376K2.57M-48K429.99K1.29M-45.15K389.63K500K400K00
Other Non-Cash Items-36.25M8.9M9.05M10.78M15.86M9.37M31.02M26.79M2.75M3.05M1.21M-190K2.58M8.83M3.28M2.74M7.87M-1.7M-391K875K1.32M2.68M3.06M4.25M3.08M1.82M222.65K-100K100K300K400K
Working Capital Changes10.12M-23.34M-36.95M-70.02M-71.4M-17.84M34.24M-55.73M-35.94M-24.2M-13.03M2.73M-13.49M-9.4M-1.05M-14.29M-771K-6M-2.95M5.05M-3.23M-15.58M4.58M-1.37M1.29M5.29M1.37M-7.2M-4.3M-2.1M-1.6M
Change in Receivables2.97M-2.73M-21.7M0-15.12M-8.62M10.43M-17.9M-27.52M-12.84M-6.82M-5.87M-13.6M-6.45M-6.58M-3.32M-2.09M-2.13M0000000000000
Change in Inventory-11M-21.6M-2.29M0-47.93M-25.18M29.43M-27.04M-28.17M-17.83M-3.66M-13.11M-9.4M2.33M-8.96M-9.31M-7.61M-6.88M-4.04M5.06M-6.04M-8.47M-1.63M-2.57M2.12M4.45M2.27M-7.2M-3.3M-100K-1.7M
Change in Payables-3.44M1.01M-2.31M-7.3M12.66M6.05M333K-2.29M15.73M417K-6.83M14.77M5.33M-5K7.72M-2.13M5.64M2.47M0000000000000
Cash from Investing-210.02M-247.39M-368.65M-175.35M-57.4M-37.16M-58.65M-134.48M-378.82M-146.76M-159.11M-62.02M-36.2M-68.61M-255.57M-74.02M-112.83M-65.79M-19.98M-21.76M-19.19M-43.77M-29.14M-7.7M-8.05M-3.4M-4.36M-16.3M-4.1M-1.6M-3.2M
Capital Expenditures-23.47M00-36.7M-45.03M-27.94M-49.28M-81.5M-66.34M-41.2M-35.05M-52.91M-35.9M-61.12M-66.1M-61.27M-24.73M-19.67M-14.91M-16.74M-15M-40.74M-27.91M-8.17M-7.95M-4.09M-4.69M-16.3M-4.2M-1.1M-2.7M
CapEx % of Revenue1.52%5.39%2.8%2.92%3.91%2.6%5.11%8.19%7.51%5.66%5.81%9.76%7.04%13.61%16.77%17.05%8.33%7.64%6.56%8.06%7.87%24.46%18.44%6.01%6.84%3.93%5.13%20.9%6.14%1.82%5.35%
Acquisitions-144.77M-144.77M-320.18M-137.85M-8.29M-7.17M-9.67M-53.9M-301.79M-105.58M-125.16M-12.37M-5.93M-31.6M-192.76M-10.25M-97.78M-46.15M-5.11M-4.73M-3.92M-2.35M-813K000-607.13K0000
Investments-------------------------------
Other Investing-41.78M-102.62M-48.47M-799K-4.08M-2.05M292K920K-10.7M21K-35.03M3.26M5.62M24.11M-66.06M-2.07M-1.07M27K45K-297K-266K-689K-412K467.11K-94.89K688.88K941.38K0100K-500K-500K
Cash from Financing2.75M16M-60.01M559.27M-60.26M-98.44M-95.71M33.53M328.28M96.52M121.09M-10.23M-16.97M14.77M208.29M46.7M76.12M7.82M8.25M-2.85M5.2M4.35M1.8M3.2M-4.16M-14.99M-2.87M16.4M2.1M100K800K
Debt Issued (Net)00-99.06M619.58M-44.94M-108.5M-88.38M44.5M116.5M-46.42M117.41M-16.9M-25.37M11.29M206.83M-50.8M74.02M7M000-8K-18K-400K-5.87M-19.05M-4.09M16.3M1.5M-1.6M-200K
Equity Issued (Net)15.06M28.21M40.91M15.58M20.07M21.31M6.63M6.25M214.99M143.81M5.27M6.67M8.15M3.73M3.75M95.45M1.71M-168K6.21M-3.55M3.54M3.7M1.69M2.69M1.59M3.88M1.22M0600K1.8M1M
Dividends Paid0000000000000000000000000000000
Share Repurchases00000000000000000-2.73M0-5.41M00000-37.08K00000
Other Financing-12.31M-12.21M-1.85M-75.9M-35.39M-11.24M-13.97M-17.22M-3.21M-877K-1.58M-6K260K-248K-2.3M2.04M399K987K2.04M694K1.66M661K124K903.2K-4K175.57K0100K0-100K0
Net Change in Cash92.65M69.78M-210.38M528.59M-7.19M10.83M12.6M-23.04M35.02M13.16M14.99M-3.18M-104K-2.26M-409K6.39M-2.4M-27.9M16.46M7.74M5.19M-28.39M2.83M20.52M9.34M-70.69K-256.33K-200K-100K-300K-300K
Free Cash Flow274.01M215.65M182.76M108.45M69.26M119.29M115.99M-3.68M20.2M21.53M18.55M16.54M17.43M-9.75M-19.16M-27.26M10.03M10.4M13.06M15.38M4.11M-29.65M2.1M16.67M13.4M14.28M2.44M-16M-2.5M600K700K
FCF Margin %17.77%14.24%13.47%8.63%6.02%11.1%12.03%-0.37%2.29%2.96%3.07%3.05%3.42%-2.17%-4.86%-7.58%3.38%4.04%5.75%7.4%2.15%-17.8%1.39%12.26%11.53%13.72%2.67%-20.51%-3.65%0.99%1.39%
FCF Growth %53.82%18%68.52%56.58%-41.94%2.84%3248.59%-118.24%-6.18%16.08%12.1%-5.09%278.79%49.13%29.69%-371.78%-3.58%-20.35%-15.1%274.42%113.86%-1511.09%-87.4%24.41%-6.13%485.71%115.23%-540%-516.67%-14.29%116.28%
FCF per Share4.573.573.081.861.202.082.09-0.070.370.430.410.370.40-0.23-0.45-0.690.280.290.370.440.12-0.850.060.490.410.480.09-0.61-0.100.020.03
FCF Conversion (FCF/Net Income)1.97x2.31x1.83x1.54x1.53x3.04x-16.79x14.27x2.06x2.28x2.66x2.92x2.32x3.10x2.38x1.48x2.79x1.33x1.35x2.06x1.55x0.70x1.67x1.44x1.89x2.73x8.62x0.09x0.68x2.13x1.55x
Interest Paid13.53M023.24M14.05M6.26M5.26M10.08M12.43M10.32M7.71M8.87M6.27M9.01M7.88M434K509K512K26K17K000000000000
Taxes Paid19.54M045.05M31.53M17.09M8.83M8.92M12.07M8.69M6.05M2.32M3.41M3.29M735K5.28M7.02M6.05M8.21M9.85M000000000000

Key Metrics

Growth RegimeStable
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Acquisition integration margin drag

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Outpaces Earnings

According to reported financial statements, Merit Medical consistently generates operating cash flow significantly higher than net income, with the OCF/NI ratio frequently exceeding 2.0x, suggesting that non-cash charges like depreciation and amortization are substantial drivers of the company's reported cash generation profile relative to accounting profits.

The persistent gap between net income and operating cash flow suggests that the company's earnings quality is heavily influenced by non-cash expenses rather than pure operational efficiency. Investors should monitor whether this divergence indicates a structural reliance on capital-intensive manufacturing assets that require constant reinvestment to maintain competitive positioning.

Volatile Free Cash Flow Generation

As reported in quarterly filings, Merit Medical's free cash flow margins have exhibited significant volatility, ranging from a low of 5.4% in 2025Q1 to a peak of 27.4% in 2025Q2, reflecting the lumpy nature of capital expenditures and the timing of working capital fluctuations across the business.

This inconsistency in free cash flow generation may indicate that the company's cash-generating ability is sensitive to the timing of large-scale operational projects or acquisition-related integration costs. The lack of a smooth FCF trajectory warrants further investigation into whether management can stabilize cash conversion as the business scales.

Working Capital Swings Impact Liquidity

Based on the provided cash flow data, working capital changes have been highly erratic, with a notable $33.5M outflow in 2025Q1 followed by varying quarterly shifts, suggesting that inventory management and collection cycles remain a primary source of short-term cash flow variability for the organization.

The frequent swings in working capital appear to reflect the complexities of managing a vast SKU catalog and the logistical demands of custom procedural kits. Investors should consider whether these fluctuations are inherent to the company's supply chain model or if they represent inefficiencies in inventory turnover that could be optimized.

Acquisition-Heavy Capital Allocation Strategy

As indicated by recent financial disclosures, Merit Medical consistently utilizes cash for net acquisitions, such as the $121.6M outflow in 2025Q2, while maintaining a notable absence of dividend payments or share repurchases, signaling a clear strategic preference for inorganic growth over direct shareholder capital returns.

The company's reliance on tuck-in acquisitions to drive growth appears to be the primary use of its generated cash, which may limit the flexibility to return capital to shareholders. This strategy necessitates a high degree of confidence in management's ability to integrate these assets and achieve accretive returns on invested capital over the long term.

MMSI — Frequently Asked Questions

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

How much cash does Merit Medical Systems, Inc. (MMSI) generate from operations?

Merit Medical Systems, Inc. (MMSI) generated $297.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Merit Medical Systems, Inc.'s free cash flow?

Merit Medical Systems, Inc. (MMSI) generated $215.7M 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 Merit Medical Systems, Inc.'s capital expenditure (CapEx)?

Merit Medical Systems, Inc. (MMSI) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.