Operating cash flow collapsed to just $5.6M in 2026Q3 (6% of net income), causing FCF to swing to -$10.8M, a stark contrast to the $65.5M FCF generated in the prior quarter.
MACOM Technology Solutions Holdings, Inc. (MTSI) cash flow statement — 17-year operating, investing & financing cash flows
| Metric | TTM | Oct'25 | Sep'24 | Sep'23 | Sep'22 | Oct'21 | Oct'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 |
|---|
| Cash from Operations | 196.87M | 235.37M | 162.64M | 166.92M | 176.98M | 148.41M | 171.4M | 20.7M | 36.29M | 61.05M | 79.23M | 33.68M | 25M | 36.8M | 35.19M | 32.81M | 20.73M | 10.72M |
| Operating CF Margin % | - | 24.33% | 22.29% | 25.74% | 26.21% | 24.45% | 32.34% | 4.14% | 6.36% | 8.74% | 14.56% | 8.01% | 5.97% | 11.55% | 11.65% | 10.57% | 7.97% | 10.44% |
| Operating CF Growth % | -11.2% | 44.72% | -2.56% | -5.69% | 19.25% | -13.41% | 728% | -42.96% | -40.55% | -22.95% | 135.26% | 34.72% | -32.07% | 4.57% | 7.26% | 58.25% | 93.35% | - |
| Net Income | 240.93M | -54.21M | 76.86M | 91.58M | 439.95M | 37.97M | -46.08M | -386.2M | -139.98M | -169.49M | 1.43M | 48.59M | -15.32M | 27.71M | -1.02M | -1.02M | 7.03M | 4.19M |
| Depreciation & Amortization | 64.32M | 63.3M | 67.25M | 52.15M | 57.23M | 69.95M | 78.83M | 104.42M | 112.38M | 93M | 70.59M | 54.71M | 52.67M | 13.67M | 12.23M | 10.41M | 11.13M | 6.2M |
| Stock-Based Compensation | 83.64M | 86.14M | 45.64M | 38.1M | 41.19M | 35M | 35.67M | 23.79M | 31.94M | 36.34M | 26.95M | 19.43M | 11.28M | 6.1M | 3.76M | 1.56M | 1.54M | 868K |
| Deferred Taxes | 29.5M | 2.64M | 4.95M | 19.8M | -200.43M | 2.52M | 3.34M | -38.89M | -16.53M | 92.17M | -9.94M | 7.83M | -13.33M | -4.65M | 2.01M | -9.07M | 1.25M | -386K |
| Other Non-Cash Items | -143.67M | 175.3M | -1.03M | -6.95M | -114.26M | 28.89M | 24.12M | 284.54M | 25.88M | 31.87M | 31.2M | -36.19M | 6.96M | -1.68M | 37.29M | 45.16M | 4.14M | -23.23M |
| Working Capital Changes | -77.85M | -37.79M | -31.03M | -27.77M | -46.69M | -25.93M | 75.52M | 33.04M | 22.6M | -22.83M | -41.02M | -60.7M | -17.26M | -4.35M | -19.09M | -14.22M | -4.36M | 23.08M |
| Change in Receivables | -49.65M | -41.98M | -16.8M | 12.25M | -16.98M | -38.69M | 23.91M | 27.59M | 38.68M | -15.75M | -17.21M | -13.09M | 2.22M | -8.78M | -7.97M | -690K | -2.28M | -2.73M |
| Change in Inventory | -49.74M | -26.56M | -30.23M | -10.57M | -32.26M | 8.89M | 16.3M | 14.96M | -2.17M | -4.09M | -24.71M | 92K | -9.59M | 3.46M | -4.98M | -7.12M | -2.98M | 4.58M |
| Change in Payables | 5.71M | 22.21M | 18.23M | -21.32M | 2.38M | 5.81M | -1.6M | -12.22M | -2.61M | 3.45M | -1.07M | -1.86M | -7.14M | -3.49M | 7.16M | 1.55M | 3.21M | 2.1M |
| Cash from Investing | -98.57M | -328.26M | -181.13M | 36.34M | -182.86M | -2.58M | -107.19M | -33.89M | -67.12M | -337.57M | -94.86M | -207.43M | -264.97M | -12.67M | -15.68M | -8.55M | -5.88M | -24.2M |
| Capital Expenditures | -67.11M | -71.3M | -22.44M | -24.7M | -26.51M | -17.95M | -17.57M | -37.96M | -53.04M | -32.8M | -32.1M | -41.6M | -22.46M | -12.67M | -15.68M | -9.78M | -5.88M | -2.62M |
| CapEx % of Revenue | 5.77% | 7.37% | 3.08% | 3.81% | 3.93% | 2.96% | 3.32% | 7.6% | 9.3% | 4.69% | 5.9% | 9.89% | 5.37% | 3.97% | 5.19% | 3.15% | 2.26% | 2.55% |
| Acquisitions | 0 | -12.68M | -72.61M | -87.69M | 127.75M | 194.22M | 11M | 5.17M | -1M | -270.01M | -85.52M | -127.14M | -237.25M | 0 | 0 | -1.81M | 0 | -21.59M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -7.39M | -12.07M | -4.33M | -507.82M | -244.62M | 284K | -183.46M | -173.02M | -94.36M | -18.82M | 43.82M | -1.5M | 17.49M | -897K | 0 | 3.04M | 0 | 0 |
| Cash from Financing | -209.84M | 58.1M | -9.06M | -149.02M | -28.91M | -119.09M | -10.72M | -5.83M | -4.45M | 73.65M | 227.35M | 122.41M | 303.38M | 1.78M | 19.34M | -2.54M | -6.26M | 25.12M |
| Debt Issued (Net) | -191.51M | 90.94M | -1.43M | -121.97M | -957K | -96.69M | -8.59M | -8.31M | -3.6M | 90.67M | 233.55M | -5M | 305.58M | 0 | -6.53M | -31.43M | -5.44M | 118K |
| Equity Issued (Net) | 80K | -32.85M | -14.22M | -32.62M | -36M | -23.44M | -6.71M | 3.06M | -6.83M | -18.53M | -9.99M | 119.14M | -1.28M | -77K | 37.49M | 118.68M | 367K | 25M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -507K | -79.14M | 0 | 0 |
| Share Repurchases | 80K | -43.13M | -14.22M | -32.62M | -36M | -23.44M | -6.71M | -4.14M | -6.83M | -18.53M | -9.99M | -8.63M | -1.28M | -77K | -685K | 0 | 0 | 0 |
| Other Financing | -18.41M | 0 | 6.59M | 5.57M | 8.05M | 1.03M | 4.58M | -578K | 5.97M | 1.51M | 3.8M | 8.28M | -1.94M | 3.39M | -6.09M | -10.66M | -1.19M | 0 |
| Net Change in Cash | -111.68M | -34.66M | -27.15M | 54M | -36.59M | 27.1M | 53.92M | -19.16M | -35.43M | -202.87M | 210.66M | -51.58M | 63.41M | 25.92M | 38.86M | 21.72M | 8.59M | 11.64M |
| Free Cash Flow | 118.89M | 153.2M | 140.2M | 142.22M | 150.47M | 130.46M | 153.82M | -17.26M | -16.75M | 28.25M | 47.13M | -7.92M | 2.54M | 24.14M | 19.52M | 23.03M | 14.85M | 8.11M |
| FCF Margin % | 10.21% | 15.84% | 19.22% | 21.93% | 22.29% | 21.5% | 29.02% | -3.45% | -2.94% | 4.04% | 8.66% | -1.88% | 0.61% | 7.57% | 6.46% | 7.42% | 5.71% | 7.89% |
| FCF Growth % | -30.79% | 9.27% | -1.42% | -5.48% | 15.34% | -15.19% | 991.06% | -3.06% | -159.3% | -40.07% | 695.06% | -412.3% | -89.49% | 23.67% | -15.27% | 55.09% | 83.14% | - |
| FCF per Share | 1.52 | 2.07 | 1.91 | 1.99 | 2.11 | 1.85 | 2.31 | -0.26 | -0.26 | 0.47 | 0.88 | -0.15 | 0.05 | 0.51 | 0.79 | 6.14 | 8.50 | 2.16 |
| FCF Conversion (FCF/Net Income) | 0.49x | -4.34x | 2.12x | 1.82x | 0.40x | 3.91x | -3.72x | -0.05x | -0.26x | -0.36x | 55.25x | 0.69x | -1.63x | 1.33x | -34.64x | -32.30x | 3.03x | 2.57x |
| Interest Paid | 0 | 3.22M | 3.98M | 10.78M | 6.74M | 11.84M | 0 | 0 | 0 | 0 | 0 | 0 | 6.99M | 501K | 317K | 1.02M | 2.57M | 0 |
| Taxes Paid | -1.05M | 16.19M | 6M | 2.87M | 2.19M | 1.62M | 0 | 0 | 0 | 0 | 0 | 0 | 4.67M | 7.32M | 19.63M | 10.27M | 4.71M | 0 |
Quick answers to the most common questions about buying MTSI stock.
MACOM Technology Solutions Holdings, Inc. (MTSI) generated $235.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
MACOM Technology Solutions Holdings, Inc. (MTSI) generated $153.2M 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.
MACOM Technology Solutions Holdings, Inc. (MTSI) spent $71.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, MACOM Technology Solutions Holdings, Inc. (MTSI) spent $43.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Negative net margin persists
Metrics are mathematically derived from official filings.
Earnings Quality Diverges Sharply
In 2026Q3, operating cash flow of $5.6M was only 6% of net income, a stark contrast to prior quarters where OCF/NI exceeded 1.5, as per the latest cash flow data.
The dramatic drop in cash conversion in 2026Q3 appears driven by a $20.3M working capital outflow, likely tied to inventory or receivables buildup, which may indicate timing issues rather than a structural deterioration. Investors should monitor whether this is a one-off or a sign of slowing collections, especially given the strong revenue growth reported in the same period.
FCF Volatility Masks Underlying Strength
Free cash flow swung from $65.5M in 2026Q2 to -$10.8M in 2026Q3, with FCF margin dropping from 22.7% to -3.2%, based on reported quarterly figures.
The negative FCF in the latest quarter appears to be a working capital anomaly, as the prior four quarters averaged a healthy FCF margin of over 14%. The raised forward guidance suggests management expects revenue acceleration, but the cash flow volatility warrants caution; if working capital pressures persist, FCF may not keep pace with earnings growth.
Capital Intensity Rising with Expansion
CapEx as a percentage of revenue jumped from 2.8% in 2024Q2 to 5.2% in 2026Q3, with a peak of 14.9% in 2025Q3, as reported in the cash flow statement.
The elevated CapEx in 2025Q3 likely reflects investment in the Wolfspeed RF acquisition integration or capacity expansion, suggesting a shift toward growth capex. While the current level remains moderate, the trend indicates management is investing for future scale, which could pressure near-term FCF but may support the accelerated revenue growth implied by guidance.
Working Capital Swings Signal Timing Risk
Working capital changes were consistently negative in most quarters, with a $42.7M outflow in 2026Q1 and $20.3M in 2026Q3, according to the cash flow data.
The persistent negative working capital changes suggest that as revenue grows, cash is being tied up in receivables and inventory, which is common in a scaling semiconductor business. However, the magnitude of the swings, particularly in 2026Q1 and Q3, may indicate inefficiencies in collections or inventory management that could weigh on cash conversion if not addressed.
Minimal Capital Returns, Focus on Growth
Dividends were zero throughout the period, and buybacks were negligible, with the largest repurchase of $3.6M in 2026Q3, as per the cash flow statement.
The absence of dividends and minimal buybacks indicates that management is prioritizing reinvestment and debt reduction over shareholder returns. This aligns with the aggressive M&A strategy, but investors should note that the negative net margin and negative ROE suggest the company is not yet generating sufficient returns to justify significant capital returns.
Cumulative Cash Lags Reported Earnings
Over the last ten quarters, cumulative net income was $205.9M, while cumulative operating cash flow was $492.1M, indicating a positive divergence, based on the provided data.
The cumulative OCF exceeding net income by $286.2M suggests that earnings are backed by strong cash generation, despite the negative net margin in the latest quarter. This may reflect non-cash charges like depreciation and amortization, which are substantial, and suggests that the reported net loss in 2025Q1 was an anomaly. However, the recent quarter's low conversion warrants monitoring to ensure the trend continues.
What Could Invalidate the Base Case
The 2026Q3 cash conversion collapse to 0.06x OCF/NI, per the cash flow statement, may signal that the raised guidance is not yet translating into cash, warranting scrutiny.
The sharp drop in operating cash flow relative to net income in 2026Q3, despite a $100.7M profit, could indicate that earnings are being supported by non-cash items or that working capital is absorbing cash faster than expected. If this persists, the positive cumulative divergence may narrow, and the market's optimism on growth could be tempered by weaker cash generation. Investors should monitor whether the working capital outflows reverse in subsequent quarters to confirm the quality of earnings.