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
MNSTMonster Beverage Corporation
$96.38$94.3B
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
HomeStocksMNSTCash Flow

Monster Beverage Corporation (MNST) Cash Flow Statement

30Y historyFree accessUpdated daily

Monster maintains high capital efficiency with CapEx as a percentage of revenue rarely exceeding 5%, enabling a peak free cash flow margin of 31.9% in 2025Q3.

MNST 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 Operations2.2B2.1B1.93B1.72B887.7M1.16B1.36B1.11B1.16B987.73M701.36M207.99M585.57M342.03M287.68M333.83M229.04M156.19M199.5M135.45M76.41M54.65M20.05M5.48M2.73M5.2M-1.12M1.3M4.4M1.3M800K
Operating CF Margin %-25.3%25.74%24.06%14.07%20.86%29.66%26.51%30.52%29.32%23%7.64%23.76%15.23%13.96%19.6%17.57%13.66%19.3%14.98%12.61%15.66%11.12%4.97%2.96%6.45%-1.57%1.8%8.16%3.02%2.25%
Operating CF Growth %28.67%8.8%12.27%93.51%-23.19%-15.28%22.48%-4.14%17.63%40.83%237.21%-64.48%71.2%18.9%-13.82%45.75%46.64%-21.71%47.28%77.26%39.83%172.56%265.59%101.14%-47.59%563.35%-186.37%-70.45%238.46%62.5%140%
Net Income2.03B1.91B1.51B1.63B1.19B1.38B1.41B1.11B993M820.68M712.68M546.73M483.19M338.66M340.02M286.22M212.03M208.72M108.03M149.41M97.95M62.78M20.39M5.93M3.03M3.02M3.92M4.5M3.6M1.3M400K
Depreciation & Amortization117.99M114.44M80.43M68.9M61.24M50.16M60.97M64.81M56.98M48.89M40.84M30.86M25.65M22.76M20.56M17.08M11.78M5.91M3.47M2.18M1.59M1.08M843.46K646.09K548.45K943.95K685.74K600K500K600K600K
Stock-Based Compensation104.96M125.69M90.98M68.84M64.11M70.48M70.29M63.36M57.11M52.28M45.85M32.72M28.55M28.76M28.41M19.42M16.86M14.04M13.9M000000000000
Deferred Taxes-548K4.21M-11.71M2.04M48.18M16.43M-156.87M1.26M-510K67.94M-19.09M-617.16M-21.77M-37.42M-22.12M-4.51M-13.73M-6.29M-44.59M-14.24M-10.86M-946K-172.54K-360.52K522.46K472.58K-89.39K-100K600K00
Other Non-Cash Items97.46M68.62M152.13M6.86M9.35M3.09M8.35M-252K-783K-1.16M-204K-161.28M-367K-2.08M-771K804K2.61M4.41M-3.74M-19.33M-8.87M-1K591.77K31.99K5.32K215.81K52.79K-100K-100K-100K0
Working Capital Changes-156.22M-120.21M107.64M-59.87M-486.81M-361.89M-28.17M-123.25M56.08M-890K-78.73M376.11M70.32M-8.65M-78.43M14.81M-499K-70.59M122.43M17.31M-3.58M-8.53M-1.6M-763.54K-1.38M551.02K-5.69M-3.7M-300K-600K-200K
Change in Receivables-440.11M-300.6M-93.92M-163.16M-128.98M-254.23M-119.67M-59.94M-38.41M16.54M-106.36M-76.73M-9.71M-50.41M-17.77M-56.75M2.03M-59.42M30.61M000000000000
Change in Inventory-88.01M-34.92M211.5M7.9M-347.71M-277.79M30.3M-85.22M-26.15M-88.87M20.88M-7.07M42.76M-21.55M-47.57M-4.46M-44.97M8.54M-19.67M-21.13M-45.61M-8.99M-4.76M-6M312.95K-1.05M-1.01M-4.7M-1.3M-800K0
Change in Payables231.39M78.46M-61.49M112.79M49.77M114.3M18.7M28.83M9.85M29.58M45.34M20.86M11.28M-8.2M3.66M26.25M37.1M-15.79M7.52M000000000000
Cash from Investing-1.81B-1.32B733.73M-193.4M-161.37M-992.02M-472.49M-326.72M272.96M-531.54M-256.19M400.07M-440.4M-339.81M271.85M-173.03M-212.51M-4.47M143.98M-194.73M-95.23M3.22M-1.47M-2.44M-92.21K-682.23K-7.85M-1.5M-500K0-100K
Capital Expenditures4.92M-157.93M-264.07M-221.43M-212.15M-57.45M-67.27M-110.4M-74.92M-93.13M-105.34M-42.49M-31.36M-51.94M-49.24M-30.68M-22.4M-28.77M-11.07M-7.03M-4.9M-1.52M-1.26M-1.63M-416.87K-529.9K-1.19M-300K-400K-200K-100K
CapEx % of Revenue0.06%1.9%3.52%3.1%3.36%1.04%1.46%2.63%1.97%2.76%3.45%1.56%1.27%2.31%2.39%1.8%1.72%2.52%1.07%0.78%0.81%0.44%0.7%1.47%0.45%0.66%1.66%0.41%0.74%0.46%0.28%
Acquisitions2.37M4.3M0-363.38M-329.47M-12.26M-17.56M-7.5M-8.69M-8.28M-688.49M198.01M-2.45M-2.15M-6.01M-4.61M-9.74M-4.34M-4.2M261K354K179K000000000
Investments-------------------------------
Other Investing-1.32B0-37.99M-17.6M-25.03M2.23M-7.87M7.47M1.17M8.49M814K180.19M4.64M6.82M6.68M5.54M8.41M6.44M2.63M583K-878K-882K-210.66K-810.04K324.66K-152.33K-6.66M-1.2M-100K200K-100K
Cash from Financing-296.96M-324.42M-3.33B-542.6M-706.94M34.82M-526.07M-628.51M-1.32B-311.13M-2.24B887.61M19.3M-17.89M-699.08M-154.19M9.24M-82.08M-98.05M36.59M-7.71M113K1.3M-2.49M-2.34M-4.4M7.1M-1.6M-400K-1M-600K
Debt Issued (Net)-210.41M-385.34M366.78M-13.91M75K2.93M-3.09M-13.57M-1.89M-2.58M-2.36M-1.08M-1.62M-1.89M-2.08M-1.94M-420K-1.54M-1.17M-910K-1.18M-1.05M-422K-3.23M-2.35M-4.43M7.65M-1.7M-500K-1M-600K
Equity Issued (Net)-86.55M60.92M-3.69B-658.95M-707.01M31.89M-522.98M-614.94M-1.31B-308.55M-2.24B888.69M8.99M-46.35M-716.65M-156.07M-2.72M-83.67M-101.21M8.04M-23.82M1.17M1.72M748.43K8K28.62K-557.91K0100K00
Dividends Paid0000000000000000000000000000000
Share Repurchases-220.98M-103.65M-3.77B-658.95M-771.03M-13.83M-595.92M-707.3M-1.34B-361.18M-2.25B-807.97M-8.18M-67.6M-727.67M-176.39M-23.54M-86.17M-103.47M-148K-27.7M00000-814.54K0000
Other Financing00-2.9M130.27M0000000011.92M30.35M19.66M3.82M12.37M3.13M4.33M29.45M17.28M0-4570000100K000
Net Change in Cash136.28M554.83M-764.39M990.53M-19.32M146.05M382.46M160.44M108.89M151.04M-1.8B1.81B158.97M-11.16M-136.82M4.49M26.49M71.55M244.36M-22.69M-26.52M57.98M19.88M560.87K290.26K116.99K-1.88M-1.8M3.5M200K100K
Free Cash Flow2.07B1.97B1.62B1.48B675.55M1.1B1.3B1B1.09B894.6M596.02M165.49M554.2M290.1M238.44M303.14M206.65M127.42M188.42M128.42M71.51M53.13M18.79M3.86M2.31M4.67M-2.31M1M4M1.1M700K
FCF Margin %23.56%23.7%21.65%20.77%10.7%19.82%28.2%23.89%28.55%26.55%19.55%6.08%22.48%12.91%11.57%17.8%15.85%11.15%18.23%14.2%11.81%15.23%10.42%3.5%2.51%5.79%-3.23%1.38%7.42%2.55%1.97%
FCF Growth %17.5%21.19%9.38%119.53%-38.49%-15.31%29.25%-7.69%21.5%50.1%260.15%-70.14%91.04%21.66%-21.34%46.7%62.17%-32.37%46.72%79.58%34.6%182.74%387.19%66.98%-50.57%301.88%-331.46%-75%263.64%57.14%129.17%
FCF per Share2.102.001.601.400.631.031.210.920.960.780.500.140.530.280.220.270.190.110.160.110.060.050.020.000.000.00-0.000.000.000.000.00
FCF Conversion (FCF/Net Income)1.02x1.10x1.28x1.05x0.74x0.84x0.97x1.01x1.17x1.20x0.98x0.38x1.21x1.01x0.85x1.17x1.08x0.75x1.85x0.91x0.78x0.87x0.98x0.92x0.90x1.72x-0.29x0.29x1.22x1.00x2.00x
Interest Paid1.12M025.27M363K431K134K44K320K60K75K68K29K34K49K48K48K13K50K49K52K00000000000
Taxes Paid351.55M0476.22M423.22M380M420.52M355.51M293.81M200.77M389.49M431.27M224.93M267.25M174.28M230.22M147.93M136.37M125.84M118.34M73.05M00000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Competitive shelf space erosion

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to recent financial disclosures, Monster Beverage Corporation consistently demonstrates high-quality earnings, with the operating cash flow to net income ratio frequently exceeding 1.0, most notably reaching a peak of 1.71 in 2024Q4, which underscores the company's ability to translate accounting profits into tangible liquidity.

The consistent alignment between net income and operating cash flow suggests that the company's earnings are not overly reliant on non-cash accruals or aggressive revenue recognition practices. Investors should monitor periods where this ratio dips below parity, as it may indicate temporary inventory build-ups or shifts in the timing of promotional allowance payments to distributors.

Free Cash Flow Margin Expansion

As reported in quarterly filings, Monster's free cash flow margins have shown significant resilience, peaking at 31.9% in 2025Q3, which highlights the company's structural efficiency in generating surplus cash after accounting for necessary capital expenditures and the ongoing requirements of its global distribution network.

The trajectory of free cash flow appears to be supported by the company's asset-light manufacturing model, which minimizes the need for heavy capital reinvestment. This margin profile suggests that the business remains highly effective at converting top-line growth into cash that can be deployed toward strategic buybacks or further market expansion.

Disciplined Capital Expenditure Profile

Based on the provided cash flow data, Monster maintains a lean capital intensity, with CapEx as a percentage of revenue rarely exceeding 5% over the last ten quarters, reflecting a business model that prioritizes outsourced production over heavy investment in proprietary manufacturing facilities or fixed assets.

The relatively low and stable capital expenditure requirements suggest that the company is not burdened by the need for constant, massive reinvestment to maintain its current market position. This capital efficiency provides management with significant flexibility to allocate cash toward share repurchases or potential acquisitions without compromising the core operational infrastructure.

Working Capital Volatility and Efficiency

Analysis of recent cash flow statements reveals significant fluctuations in working capital, with a notable $202.0 million outflow in 2025Q4 contrasting with a $193.6 million inflow in 2024Q3, indicating that the company's cash position is sensitive to the timing of inventory procurement and distributor payment cycles.

These swings in working capital appear to be driven by the company's inventory management and the complex nature of its distribution agreements. Investors should monitor these movements closely, as they may reflect seasonal stocking patterns or strategic adjustments in response to commodity price volatility in aluminum and other raw materials.

Aggressive Capital Allocation Strategy

As evidenced by the company's historical cash flow statements, Monster consistently prioritizes share repurchases, including a massive $3.1 billion buyback in 2024Q2, which demonstrates a clear management preference for returning capital to shareholders over pursuing large-scale, potentially dilutive acquisitions or maintaining excessive cash balances.

The company's capital deployment strategy appears focused on enhancing shareholder value through consistent share count reduction. While this approach has historically been successful, the recent pivot toward alcohol-related acquisitions warrants further investigation to determine if future capital allocation will remain as disciplined as it has been in the core energy segment.

MNST — Frequently Asked Questions

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

How much cash does Monster Beverage Corporation (MNST) generate from operations?

Monster Beverage Corporation (MNST) generated $2.10B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Monster Beverage Corporation's free cash flow?

Monster Beverage Corporation (MNST) generated $1.97B 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 Monster Beverage Corporation's capital expenditure (CapEx)?

Monster Beverage Corporation (MNST) spent $157.9M 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 Monster Beverage Corporation distribute cash to shareholders?

In 2025, Monster Beverage Corporation (MNST) spent $103.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.