Cash flow generation remains highly volatile, with free cash flow margins swinging from 21.7% in 2024Q1 to a negative 3.0% in 2025Q2, heavily influenced by working capital fluctuations.
| 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 |
|---|
| Cash from Operations | 14.75M | 16.46M | 29.53M | 56.85M | 49.35M | 457K | 29.87M | 33.92M | 22.77M | 29.64M | 15.84M | 16.04M | 9.45M | 9.88M | 8.18M | 3.3M | 10.88M | -9.04M | 14.04M | 16.43M | 24M | 19.37M | 29.41M | 17.83M | 11.7M | 10.23M | 15.46M | 9.23M | 8.38M |
| Operating CF Margin % | - | 6.74% | 12.48% | 14.81% | 12.95% | 0.15% | 12.46% | 11.61% | 7.63% | 11.09% | 6.56% | 7.75% | 5.52% | 5.88% | 5.49% | 3.1% | 10.77% | -18.64% | 8% | 6.73% | 9.18% | 7.12% | 11.65% | 9.19% | 7.19% | 7.6% | 10.43% | 7.52% | 8.1% |
| Operating CF Growth % | -206.15% | -44.24% | -48.06% | 15.19% | 10698.25% | -98.47% | -11.92% | 48.92% | -23.16% | 87.15% | -1.29% | 69.85% | -4.39% | 20.75% | 148.24% | -69.7% | 220.4% | -164.34% | -14.52% | -31.53% | 23.91% | -34.14% | 64.94% | 52.43% | 14.32% | -33.84% | 67.45% | 10.18% | - |
| Net Income | 6.98M | 11.38M | 17.85M | 41.7M | 40.35M | 29.03M | 19.44M | 28.24M | 28.49M | 19.3M | 16.75M | 14.31M | 8.91M | 7.53M | 6.98M | 6.73M | 3.85M | -10.69M | 7.59M | 16.42M | 20.31M | 26.22M | 23.74M | 18.07M | 12.39M | 8.56M | 13.96M | 9.12M | 7.67M |
| Depreciation & Amortization | 3.13M | 3.14M | 2.79M | 2.42M | 1.91M | 1.82M | 1.95M | 2.09M | 1.82M | 1.53M | 1.38M | 1.01M | 712K | 726K | 768K | 889K | 1.08M | 1.35M | 1.69M | 1.95M | 2.13M | 3.02M | 2.53M | 2.31M | 2.08M | 2.27M | 1.8M | 1.54M | 0 |
| Stock-Based Compensation | 4.09M | 0 | 4.23M | 3.71M | 2.71M | 2.29M | 3.1M | 2.12M | 2.09M | 2.68M | 2.62M | 1.99M | 1.75M | 1.7M | 1.5M | 1.3M | 1.54M | 1.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 4.92M | 4.51M | -1.14M | -3.13M | -1.8M | -140K | -311K | -620K | 378K | 1.52M | -862K | 1.31M | -805K | 78K | -498K | -76K | -132K | -854K | 431K | 331K | -737K | -1.97M | -784K | 1.03M | -247K | 460K | 255K | -166K | 0 |
| Other Non-Cash Items | 1.55M | 5.25M | -144K | 327K | 1.18M | 0 | 616K | -5K | 213K | 417K | 889K | 791K | -311K | -151K | -379K | -2.1M | -37K | -468K | 818K | 1.09M | 1.22M | 0 | 0 | 0 | 0 | 0 | 0 | -141K | 708K |
| Working Capital Changes | -5.93M | -7.82M | 5.94M | 11.82M | 5.01M | -32.53M | 5.07M | 2.09M | -10.21M | 4.2M | -4.94M | -3.37M | -818K | -3K | -183K | -3.44M | 4.57M | -20K | 3.53M | -3.37M | 1.07M | -7.91M | 3.91M | -3.58M | -2.52M | -1.06M | -552K | -1.12M | 0 |
| Change in Receivables | -212K | -4.46M | -1.78M | 2.53M | -2.08M | 1.44M | 2.81M | -2.73M | -821K | -1.96M | 169K | 1.11M | -348K | -227K | 415K | -1.03M | 87K | 4.31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -2.24M | -4.73M | 11.65M | 11.4M | 246K | -30.95M | -757K | 5.22M | -8.76M | 4.48M | -9.85M | -3.82M | 40K | -700K | -3.25M | -3.02M | -2.4M | 2.97M | 10.71M | -3.6M | -2.7M | -987K | -4.1M | -1.08M | -6.21M | 698K | -1.36M | -3.02M | 0 |
| Change in Payables | -4.12M | 1.15M | -572K | -2.18M | 1.48M | 692K | 2.19M | -787K | -689K | 199K | 1.48M | 104K | -1.99M | 1.32M | 1.25M | 1.11M | -88K | 535K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -5.08M | -4.68M | -4.43M | -7.87M | -2.5M | -1.25M | -2.06M | 5.34M | 3.06M | -6.55M | 22.57M | -2.49M | -2.95M | -269K | 16.81M | -11.56M | -3.72M | 7.42M | -2.25M | -41.39M | 1.35M | -2.02M | -1.92M | -4.43M | 2.86M | -5.92M | -4.2M | -1.67M | -2.19M |
| Capital Expenditures | -1.94M | -1.54M | 0 | -10.17M | -2.5M | -1.25M | -2.1M | -2.33M | -2.15M | -2.41M | -1.94M | -3.88M | -451K | -521K | -354K | -357K | -191K | -85K | -329K | -1.26M | -1.67M | -1.12M | -2.84M | -3.71M | -3.8M | -5.46M | -4.2M | -1.81M | -2.19M |
| CapEx % of Revenue | 0.77% | 0.63% | 1.94% | 2.65% | 0.66% | 0.42% | 0.88% | 0.8% | 0.72% | 0.9% | 0.8% | 1.87% | 0.26% | 0.31% | 0.24% | 0.34% | 0.19% | 0.18% | 0.19% | 0.52% | 0.64% | 0.41% | 1.12% | 1.91% | 2.34% | 4.05% | 2.83% | 1.47% | 2.12% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.33M | 2.15M | -4.82M | -3.88M | 3.88M | 451K | 521K | 354K | 357K | -1.86M | -1.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.04M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -3.14M | -3.14M | -4.43M | 2.3M | 0 | 0 | 34K | -2.33M | -2.15M | 4.83M | 3.97M | -3.87M | 632K | -506K | -354K | 3.31M | 1.9M | 1.77M | 14K | 10K | 113K | 0 | -5.92M | 0 | 0 | 13.83M | 0 | 145K | 0 |
| Cash from Financing | -20.97M | -20.65M | -44.67M | -20.19M | -17.78M | -16.68M | -16.04M | -28.2M | -24.77M | -18.02M | -43.78M | -9.64M | -7.54M | -6.14M | -24.3M | -316K | -199K | -429K | -10.4M | -26.26M | -8.49M | -26.36M | -7.11M | -4.43M | -2.23M | -456K | -13.6M | -7.62M | 0 |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -375K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -1.33M | -1.05M | -933K | -910K | -702K | -1.05M | -2.49M | -8.45M | -7.52M | -6.52M | -34.74M | -2.26M | -1.78M | -576K | -960K | -447K | -244K | -537K | -1.62M | -17.68M | -1.16M | -20.28M | -3M | -1.7M | -859K | -48K | 0 | 0 | 0 |
| Dividends Paid | -19.63M | -19.59M | -43.73M | -19.28M | -17.08M | -15.63M | -13.55M | -19.76M | -17.25M | -11.5M | -9.2M | -7.64M | -6.1M | -5.71M | -23.81M | -260 | -200 | -369K | -9.44M | -9.01M | -7.63M | -6.07M | -4.11M | -2.74M | -1.37M | -1.02M | 0 | 0 | 0 |
| Share Repurchases | -1.33M | -1.05M | -933K | -910K | -702K | -1.05M | -2.49M | -8.45M | -7.52M | -6.52M | -34.74M | -2.26M | -1.78M | -576K | -960K | -447K | -244K | -537K | -1.62M | -17.82M | -1.34M | -20.63M | -3.77M | -2.27M | -1.22M | -65K | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160K | 256K | 342K | 136K | 846K | 131.26K | 45.2K | 477K | 660K | 431K | 296K | 0 | 0 | 0 | 0 | 614K | -13.6M | -7.62M | 0 |
| Net Change in Cash | -11.3M | -8.87M | -19.57M | 28.78M | 29.07M | -17.47M | 11.77M | 11.06M | 1.06M | 5.07M | -5.37M | 3.91M | -1.04M | 3.47M | 692K | -8.58M | 6.96M | -2.05M | 1.39M | -51.22M | 16.85M | -9.01M | 20.37M | 8.96M | 12.33M | 3.86M | -2.33M | -49K | 6.19M |
| Free Cash Flow | 12.8M | 14.92M | 24.93M | 46.67M | 46.85M | -791K | 27.77M | 31.58M | 20.62M | 27.23M | 13.9M | 12.17M | 8.99M | 9.36M | 7.83M | 2.94M | 10.69M | -9.12M | 13.72M | 15.17M | 22.33M | 18.25M | 26.57M | 14.12M | 7.9M | 4.78M | 11.27M | 7.42M | 6.19M |
| FCF Margin % | 5.08% | 6.11% | 10.54% | 12.16% | 12.3% | -0.27% | 11.58% | 10.81% | 6.91% | 10.19% | 5.76% | 5.88% | 5.26% | 5.57% | 5.26% | 2.76% | 10.58% | -18.82% | 7.81% | 6.21% | 8.54% | 6.71% | 10.53% | 7.28% | 4.85% | 3.55% | 7.6% | 6.04% | 5.98% |
| FCF Growth % | -37.75% | -40.14% | -46.58% | -0.38% | 6022.63% | -102.85% | -12.06% | 53.16% | -24.27% | 95.93% | 14.23% | 35.25% | -3.89% | 19.56% | 166.35% | -72.5% | 217.18% | -166.5% | -9.57% | -32.07% | 22.37% | -31.31% | 88.14% | 78.84% | 65.36% | -57.62% | 51.73% | 19.95% | - |
| FCF per Share | 0.36 | 0.43 | 0.74 | 1.39 | 1.40 | -0.02 | 0.82 | 0.93 | 0.60 | 0.78 | 0.37 | 0.33 | 0.24 | 0.25 | 0.21 | 0.08 | 0.29 | -0.25 | 0.39 | 0.40 | 0.57 | 0.45 | 0.65 | 0.35 | 0.20 | 0.12 | 0.29 | 0.20 | 0.16 |
| FCF Conversion (FCF/Net Income) | 1.83x | 1.45x | 1.65x | 1.36x | 1.22x | 0.02x | 1.54x | 1.20x | 0.80x | 1.54x | 0.95x | 1.12x | 1.06x | 1.27x | 1.17x | 0.49x | 2.82x | 0.85x | 1.85x | 1.00x | 1.18x | 0.74x | 1.24x | 0.99x | 0.94x | 1.19x | 1.11x | 1.01x | 1.09x |
| Interest Paid | 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 | 0 | 0 | 0 | 0 |
| Taxes Paid | 70K | 0 | 4.48M | 13.91M | 13.02M | 7.49M | 4.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cyclical inventory channel volatility
As reported in recent financial statements, MPX’s operating cash flow to net income ratio has fluctuated wildly, reaching a negative 4.38 in 2026Q1, which highlights a significant disconnect between accounting profitability and the actual cash generation capabilities of the underlying manufacturing business model.
The extreme variance in the OCF/NI ratio suggests that reported net income is a poor proxy for the company's immediate liquidity health. Investors should monitor whether this divergence stems from aggressive inventory builds or delayed dealer payments, as the lack of correlation indicates that earnings quality remains highly sensitive to working capital swings.
Based on the provided cash flow data, free cash flow margins have swung from a high of 21.7% in 2024Q1 to a negative 3.0% in 2025Q2, illustrating the inherent difficulty in maintaining consistent cash generation during periods of shifting wholesale demand and inventory normalization.
The erratic FCF trajectory underscores the company's vulnerability to cyclical downturns where revenue recognition does not align with cash collection. This volatility warrants further investigation into whether the recent cash flow improvements are sustainable or merely a result of temporary inventory liquidation cycles.
According to historical cash flow filings, working capital changes have been the primary driver of quarterly cash flow, with a notable $8.6 million inflow in 2026Q1, suggesting that the company's cash position is heavily reliant on the timing of dealer inventory shipments and receivables management.
The reliance on working capital shifts to bolster operating cash flow suggests that the core business may be struggling to generate organic cash from operations alone. Investors should be wary of periods where working capital turns negative, as this may indicate a buildup of unsold inventory within the dealer channel.
As indicated by the company's financial disclosures, MPX has consistently prioritized dividend payments, totaling $4.9 million per quarter, while maintaining a debt-free balance sheet, which appears to be a deliberate strategy to preserve liquidity despite the cyclical nature of the recreational marine industry.
While the commitment to dividends provides a floor for shareholder returns, the lack of significant reinvestment or M&A activity suggests a management team focused on capital preservation over growth. This conservative stance may protect the company during downturns but could limit its ability to capture market share when industry conditions improve.
Quick answers to the most common questions about buying MPX stock.
Marine Products Corporation (MPX) generated $16.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Marine Products Corporation (MPX) generated $14.9M 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.
Marine Products Corporation (MPX) spent $1.5M 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, Marine Products Corporation (MPX) returned $19.6M to shareholders via cash dividends and spent $1.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.