Operating cash flow of $6.8M against net income of $23.8M in Q3 2026 (OCF/NI of 0.29) and a Q1 2026 FCF margin of -16.7% suggest earnings are not yet converting into cash, with working capital outflows of $47.3M a key drag.
Metallus Inc. (MTUS) cash flow statement — 13-year operating, investing & financing cash flows
| 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 |
|---|
| Cash from Operations | -9.2M | 16M | 40.3M | 125.3M | 134.5M | 196.9M | 173.5M | 70.3M | 18.5M | 8.1M | 74.4M | 107.1M | 93.9M | 175.1M |
| Operating CF Margin % | - | 1.38% | 3.72% | 9.2% | 10.11% | 15.35% | 20.89% | 5.82% | 1.15% | 0.61% | 8.56% | 9.68% | 5.61% | 12.68% |
| Operating CF Growth % | -215.13% | -60.3% | -67.84% | -6.84% | -31.69% | 13.49% | 146.8% | 280% | 128.4% | -89.11% | -30.53% | 14.06% | -46.37% | - |
| Net Income | 23.8M | -1.2M | 1.3M | 69.4M | 65.1M | 171M | -61.9M | -84.6M | -10M | -43.8M | -105.5M | -45M | 46.1M | 89.5M |
| Depreciation & Amortization | 56.1M | 56.6M | 54.1M | 56.9M | 58.3M | 63.1M | 70M | 70.7M | 73M | 74.9M | 74.9M | 73.4M | 58M | 50M |
| Stock-Based Compensation | 14M | 14.7M | 14M | 11.5M | 8.8M | 7.3M | 6.6M | 7.4M | 7.3M | 6.5M | 6.7M | 7M | 6M | 2.8M |
| Deferred Taxes | 2.9M | 3.7M | 500K | -9.7M | 24.9M | 1.2M | 0 | -16.6M | 800K | -300K | -36.8M | 0 | 0 | 0 |
| Other Non-Cash Items | -8.8M | 12.8M | -20.6M | 53.7M | -200K | -31.6M | 8.3M | 29.6M | 267.7M | 254.6M | 215.9M | -125.2M | 75.5M | 11.7M |
| Working Capital Changes | -97.2M | -70.6M | -9M | -56.5M | -22.4M | -14.1M | 150.5M | 63.8M | -83.3M | -55.2M | 39.2M | 196.9M | -91.7M | 21.1M |
| Change in Receivables | -25.8M | -34.7M | 21.7M | -33.4M | 21.3M | -37.2M | 14.2M | 85.9M | -13.6M | -58.2M | -10.7M | 86.2M | -17.7M | -11.8M |
| Change in Inventory | -57.2M | -22.9M | 7.3M | -34.9M | 18.8M | -41.6M | 103.5M | 92.6M | -94.5M | -59.8M | 9.7M | 122.7M | -69.6M | 29.2M |
| Change in Payables | 17.3M | 29.1M | -19.2M | 15.3M | -33.2M | 53.5M | 23.1M | -87.7M | 24.4M | 45.7M | 37.5M | 0 | 0 | 0 |
| Cash from Investing | -67M | -75.2M | -10.8M | -49.9M | -21.7M | -4.8M | -6M | -38M | -39M | -33M | -42.7M | -77.8M | -129.6M | -183.6M |
| Capital Expenditures | -88.3M | -109M | -64.3M | -51.6M | -27.1M | -12.2M | -16.9M | -38M | -40M | -33M | -42.7M | -78.2M | -129.6M | -182.8M |
| CapEx % of Revenue | 7.04% | 9.41% | 5.93% | 3.79% | 2.04% | 0.95% | 2.03% | 3.14% | 2.48% | 2.48% | 4.91% | 7.07% | 7.74% | 13.24% |
| Acquisitions | 0 | 0 | 0 | 0 | 5.4M | 6.2M | 0 | 0 | 1M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 21.3M | 33.8M | 53.5M | 1.7M | 0 | 1.2M | 10.9M | 0 | 1M | 0 | 0 | 400K | 0 | -800K |
| Cash from Financing | -17.4M | -25.2M | -68.9M | -51.9M | -114.6M | -35.3M | -91.8M | -26.8M | 17.6M | 23.8M | -48.5M | -21.4M | 70.2M | 8.5M |
| Debt Issued (Net) | -400K | -9.5M | -17.2M | -18.7M | -67.6M | -38.9M | -90M | -26M | 18.1M | 25M | -43.7M | 15M | 155M | 0 |
| Equity Issued (Net) | -12.3M | -13.1M | -53.1M | -36M | -54M | -500K | -600K | -1M | -700K | -1.4M | 0 | -17.3M | -34.7M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.7M | -62.7M | 0 |
| Share Repurchases | -12.7M | -13.1M | -53.1M | -36M | -54M | -500K | -600K | -1M | -700K | -1.4M | 0 | -17.3M | -34.7M | 0 |
| Other Financing | -4.7M | -2.6M | 1.4M | 2.8M | 7M | 4.1M | -1.2M | 200K | 200K | 200K | -4.8M | -400K | 12.6M | 8.5M |
| Net Change in Cash | -93.6M | -84.4M | -39.4M | 23.5M | -1.8M | 156.8M | 75.7M | 5.5M | -2.9M | -1.1M | -16.8M | 7.9M | 34.5M | 0 |
| Free Cash Flow | -97.5M | -93M | -24M | 73.7M | 107.4M | 184.7M | 156.6M | 32.3M | -21.5M | -24.9M | 31.7M | 28.9M | -35.7M | -7.7M |
| FCF Margin % | -7.78% | -8.03% | -2.21% | 5.41% | 8.08% | 14.4% | 18.85% | 2.67% | -1.33% | -1.87% | 3.65% | 2.61% | -2.13% | -0.56% |
| FCF Growth % | -70.75% | -287.5% | -132.56% | -31.38% | -41.85% | 17.94% | 384.83% | 250.23% | 13.65% | -178.55% | 9.69% | 180.95% | -363.64% | - |
| FCF per Share | -2.26 | -2.22 | -0.54 | 1.54 | 2.09 | 3.36 | 3.48 | 0.72 | -0.48 | -0.56 | 0.72 | 0.65 | -0.78 | -0.17 |
| FCF Conversion (FCF/Net Income) | -4.10x | -13.33x | 31.00x | 1.81x | 2.07x | 1.15x | -2.80x | -0.64x | -1.85x | -0.18x | -0.71x | -2.38x | 2.04x | 1.96x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying MTUS stock.
Metallus Inc. (MTUS) generated $16.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Metallus Inc. (MTUS) reported negative free cash flow of $93.0M in 2025, indicating capital requirements exceeded cash from operations.
Metallus Inc. (MTUS) spent $109.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Metallus Inc. (MTUS) spent $13.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Volatile operating cash conversion
Metrics are mathematically derived from official filings.
Earnings Not Yet Converting to Operating Cash
According to reported quarterly figures, Metallus generated operating cash flow of only $6.8M against net income of $23.8M in Q3 2026, an OCF/NI ratio of 0.29 that suggests reported earnings are not yet backed by cash generation.
The gap between net income and operating cash flow is the central signal in this dataset, and the OCF/NI ratio swings from -4.98 in Q1 2026 to 9.41 in Q2 2025, indicating that quarterly cash conversion appears driven more by working capital timing than by underlying earnings quality. Across the ten quarters shown, conversion does not settle into a stable rate, which warrants caution when extrapolating recent profits. Investors should monitor whether the Q3 2026 earnings gap narrows, since persistent under-conversion would question the durability of reported profitability.
Free Cash Flow Remains Negative Despite Growth
Based on the reported cash flow statements, free cash flow was negative in seven of the last ten quarters, with a Q1 2026 FCF margin of -16.7%, indicating that capital spending and working capital needs continue to absorb operating cash.
Free cash flow has not established a durable positive trajectory, with the sole sustained positive period, Q2 2025 at a 5.6% margin, reversing quickly thereafter. The combination of CapEx at roughly 4.5% to 13.2% of revenue and recurring working capital drains suggests the business is reinvesting more than it generates from operations. This implies that top-line growth is consuming cash rather than releasing it, and the company's capacity to self-fund future growth remains unproven.
Elevated Reinvestment Relative to Thin Margins
As reported in financial statements, Metallus's CapEx ran at 13.2% of revenue in Q4 2025 and 9.8% in Q1 2025, levels that are high relative to a company posting near-zero operating margins.
Quarterly CapEx frequently exceeds D&A of roughly $13.4M to $14.5M, with Q4 2025 showing $35.3M of CapEx against $14.5M of D&A, which may indicate investment in capacity or modernization beyond maintenance replacement. Whether this spending is growth-oriented or defensive cannot be determined from the supplied data alone. The implication is that capital intensity is weighing on cash returns while the margin base remains too thin to absorb it comfortably.
Working Capital Drives Quarterly Cash Swings
According to the quarterly cash flow data, working capital outflows of $47.3M in Q1 2026 and $19.8M in Q3 2026 account for much of the period's operating cash volatility, while inflows in Q2 2025 and Q4 2024 partially offset them.
Working capital movements appear to be the dominant explanatory variable for the divergence between net income and operating cash flow, rather than changes in core earnings. The size and alternating direction of these swings suggest inventory build-up or receivables timing rather than a consistent structural drain, though the supplied data does not isolate these components. Investors should examine inventory and receivables detail in upcoming filings to determine whether these outflows are temporary or reflect a persistent cost of growing revenue.
Cumulative Cash Lags Reported Profitability
Based on the ten-quarter window, cumulative net income is approximately $33.0M while cumulative operating cash flow is roughly -$15.0M, a shortfall that suggests reported profits have not been accompanied by corresponding cash generation.
Summing the displayed quarters indicates reported net income has been positive on a cumulative basis while operating cash flow has been negative, a divergence that merits scrutiny of accrual quality. Because the window is short and includes both loss and profit quarters, this gap may partly reflect timing rather than permanent earnings overstatement. Analysts should extend the lookback to a full cycle before drawing firm conclusions about earnings quality.
Cash Flow Statement May Understate Reinvestment Needs
Based on the reported figures, stock-based compensation of roughly $3.3M to $3.8M per quarter is added back in operating cash flow, which may flatter cash conversion relative to the economic cost of equity-based pay.
The SBC add-back is non-cash by construction, so it lifts reported operating cash flow without reflecting a cash outlay, and this effect is modest but recurring across the periods shown. Because D&A of roughly $13.4M to $14.5M per quarter is largely offset by CapEx in several periods, the reported depreciation base may not capture replacement needs for an aging EAF and finishing footprint. Investors should weigh whether the cash flow picture overstates sustainable free cash generation once maintenance reinvestment and equity compensation are treated as economic costs.