Cash flow generation remains highly erratic, as evidenced by the OCF/NI ratio of 0.46 in 2026Q1 and a history of volatile free cash flow swings.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 |
|---|
| Cash from Operations | 2.4M | 1.8M | -8.7M | -110.9M | -106.3M | 18.6M | -26.9M | 60.7M | 83.7M | 115.9M | 106.2M | 166.3M | 140.5M | 190.2M | 173.9M | 141.8M | 130.83M | 155.09M | 84.04M | 103.74M | -25.85M | -28.03M | -23.3M | -30.88M | -46.54M | -16.31M | -3.78M | 17.16M | -14.1M | -7M | -6.6M |
| Operating CF Margin % | - | 0.22% | -1.04% | -14.72% | -15.67% | 2.69% | -4.83% | 9.51% | 9.83% | 15% | 13.77% | 22.06% | 19.43% | 24.44% | 28.36% | 28.59% | 32.54% | 42.76% | 25.74% | 31.09% | -16.45% | -24.53% | -28.28% | -54.51% | -72.36% | -30.3% | -8.36% | 50.46% | -55.73% | -30.17% | -43.42% |
| Operating CF Growth % | 2355.5% | 120.69% | 92.16% | -4.33% | -671.51% | 169.14% | -144.32% | -27.48% | -27.78% | 9.13% | -36.14% | 18.36% | -26.13% | 9.37% | 22.63% | 8.39% | -15.64% | 84.53% | -18.98% | 501.28% | 7.76% | -20.27% | 24.53% | 33.65% | -185.31% | -332.07% | -122% | 221.73% | -101.43% | -6.06% | -571.43% |
| Net Income | -399.9M | 0 | -127.3M | -263.3M | -112M | -27.2M | -223.7M | -199.5M | 4.6M | 133.3M | 17.4M | 117.2M | 80.2M | 176.2M | 147.2M | 112.15M | 100.71M | 152.3M | 84.61M | 47.84M | -34.96M | -38.19M | -39.98M | -40.62M | -24.82M | -13.99M | -7.17M | -8.72M | -10M | -9.8M | -9.2M |
| Depreciation & Amortization | 39.2M | 0 | 61.2M | 61.9M | 52.7M | 62.8M | 71.4M | 72M | 73M | 54.4M | 48.3M | 26.8M | 25M | 13.8M | 8.9M | 9.07M | 7.22M | 7.08M | 9.45M | 8.78M | 7.54M | 6.86M | 6.09M | 5.77M | 5.28M | 4.5M | 3.73M | 3.28M | 3.2M | 3.3M | 2.5M |
| Stock-Based Compensation | 29.4M | 0 | 49.8M | 40.7M | 38.1M | 36.3M | 24.3M | 25.2M | 33.5M | 27.1M | 29.9M | 31.6M | 45.7M | 27.1M | 26.6M | 26.27M | 25.09M | 22.78M | 25.68M | 15.41M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -200K | 0 | -300K | -600K | -31.9M | -34.7M | -54.5M | -54.1M | 13.1M | -23.8M | 2M | 10.8M | 1.7M | 7.4M | 8.1M | 34.19M | 53.01M | -18.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 333.2M | 21.1M | 62.3M | 23.4M | 30.3M | -139.4M | 70.9M | 99.2M | -1.1M | -83.6M | 3M | 32.4M | 28.6M | 25.7M | 24M | -11.07M | -40.65M | 18.57M | 18.44M | 14.84M | 12.74M | 4.71M | 4.51M | 2.03M | 352K | 464.4K | 415.13K | 502.09K | 200K | 100K | 200K |
| Working Capital Changes | -7.2M | -19.3M | -54.4M | 27M | -83.5M | 120.8M | 30.2M | 117.9M | -39.4M | 8.5M | 5.6M | -52.5M | -40.7M | -60M | -40.9M | -28.8M | -14.54M | -27.4M | -54.14M | 16.86M | -11.18M | -1.41M | 6.08M | 1.94M | -27.34M | -7.28M | -744.51K | 22.1M | -7.5M | -600K | -100K |
| Change in Receivables | 5.4M | 6.2M | -8.7M | 3.8M | 7.7M | -8.8M | 28.9M | 64M | -18.2M | -8M | -3.5M | -26.8M | -31.9M | -26.3M | -67.9M | -37.3M | -15.12M | -21.64M | -19.9M | -24.48M | -15.88M | -5.95M | -6.08M | 5.74M | -15.24M | -1.94M | -3.12M | 355.98K | -2.6M | -200K | -400K |
| Change in Inventory | -2.3M | -3.2M | -6.2M | -1.8M | -2.9M | 1.6M | 1.3M | 1.6M | 8M | 7.9M | -1.2M | -14.6M | -800K | -15.8M | 6.6M | -3.43M | 203K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -1.4M | -1.4M | 4.7M | -3.7M | -3.5M | 9.2M | 0 | -10.7M | 1.1M | 4M | -3M | 0 | -3.1M | -1.5M | 8M | -1.25M | 287K | -5.31M | -10.71M | 9.12M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -25.6M | -27.4M | -11.9M | 31.9M | -77.5M | 274.4M | 61.6M | 19.3M | -286.4M | -11.6M | -146.3M | -91.4M | 40.9M | -17.1M | -74.9M | -38.89M | -54.39M | -76.67M | -206.34M | -31.3M | -46.74M | -72.83M | 19.52M | -31.23M | -11.96M | 38.09M | -85.08M | -4.34M | 4.5M | -2.7M | 4.7M |
| Capital Expenditures | -19.1M | -27.4M | -29.7M | -73.3M | -45.3M | -18M | -13.2M | -10.2M | -8.6M | -8.4M | -6.1M | -5M | -23.9M | -14.3M | -11.4M | -10.16M | -3.79M | -7.89M | -7.53M | -13.68M | -11.4M | -7.68M | -6.74M | -3.88M | -8.04M | -6.85M | -5.26M | -4.62M | -4M | -3.2M | -4.7M |
| CapEx % of Revenue | 2.3% | 3.32% | 3.55% | 9.73% | 6.68% | 2.61% | 2.37% | 1.6% | 1.01% | 1.09% | 0.79% | 0.66% | 3.31% | 1.84% | 1.86% | 2.05% | 0.94% | 2.18% | 2.3% | 4.1% | 7.26% | 6.72% | 8.17% | 6.85% | 12.49% | 12.73% | 11.64% | 13.57% | 15.81% | 13.79% | 30.92% |
| Acquisitions | 0 | 0 | 8.8M | 0 | -57.2M | 379.1M | 0 | 21.3M | -278.5M | 0 | -216.1M | -37M | -20.1M | -223.5M | -5M | -799K | -79.42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -6.5M | 0 | 0 | 0 | 0 | 0 | 74.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.1M | -2.1M | 200K | 109.75M | -349K | 20K | -100K | -100K | -100K | -2.85M | -2.48M | -2.7M | -735.15K | 0 | 0 | 0 |
| Cash from Financing | 47.6M | 64.2M | -7.4M | 152.9M | -8M | -150.6M | -1M | -10M | 182.3M | -95M | 71.8M | -68.3M | -177.3M | -211.8M | -80.6M | -69.25M | -116.6M | -49.09M | -51.92M | 21.87M | 117.45M | 149.92M | 2.47M | 51.33M | 59.04M | 3.35M | 68.58M | 37.98M | 400K | 200K | 4.3M |
| Debt Issued (Net) | 64.6M | 75.9M | 100K | 39.8M | - | -226.4M | - | -8.6M | 225M | -90M | 98M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -100K | -400K | -300K |
| Equity Issued (Net) | 3.3M | 3.3M | 0 | 117.6M | - | - | - | - | -50M | - | -31.6M | -162.6M | -210.7M | -287.7M | -146.3M | -128.47M | -200.49M | -71.39M | 84.21M | 20.67M | 117.45M | 149.92M | 2.47M | 51.33M | 59.04M | 3.35M | 68.58M | 37.98M | 600K | 600K | 4.6M |
| Dividends 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 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -3.9M | 0 | -50M | 0 | -31.6M | -162.6M | -210.7M | -287.7M | -146.3M | -128.47M | -200.49M | -71.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -20.3M | -15M | -7.5M | -4.5M | -8M | 75.8M | 11.5M | -1.4M | 7.3M | -5M | 5.4M | 94.3M | 33.4M | 75.9M | 65.7M | 59.22M | 83.89M | 22.3M | -136.13M | 1.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 0 | 0 |
| Net Change in Cash | 25M | 39.4M | -29M | 74.5M | -192.4M | 141.8M | 70.5M | 70.5M | -17.7M | 8.5M | 33.9M | 4.4M | -700K | -39.3M | 17.7M | 33.67M | -40.16M | 29.33M | -174.22M | 94.3M | 44.86M | 49.06M | -1.32M | -10.77M | 536K | 25.13M | -20.28M | 50.81M | -9.2M | -24.1M | -13.2M |
| Free Cash Flow | -20.8M | -13.8M | -38.4M | -184.2M | -151.6M | 600K | -40.1M | 50.5M | 75.1M | 107.5M | 100.1M | 161.3M | 116.6M | 175.9M | 162.5M | 131.65M | 125.04M | 147.19M | 84.04M | 90.06M | -37.25M | -35.71M | -30.04M | -34.76M | -54.58M | -23.16M | -9.03M | 12.55M | -18.1M | -10.2M | -11.3M |
| FCF Margin % | -2.51% | -1.67% | -4.58% | -24.46% | -22.35% | 0.09% | -7.2% | 7.91% | 8.82% | 13.91% | 12.98% | 21.4% | 16.13% | 22.6% | 26.5% | 26.54% | 31.1% | 40.59% | 25.74% | 26.99% | -23.71% | -31.25% | -36.45% | -61.37% | -84.85% | -43.03% | -20% | 36.89% | -71.54% | -43.97% | -74.34% |
| FCF Growth % | 41.9% | 64.06% | 79.15% | -21.5% | -25366.67% | 101.5% | -179.41% | -32.76% | -30.14% | 7.39% | -37.94% | 38.34% | -33.71% | 8.25% | 23.44% | 5.28% | -15.05% | 75.14% | -6.68% | 341.77% | -4.32% | -18.86% | 13.59% | 36.3% | -135.6% | -156.52% | -171.98% | 169.32% | -77.45% | 9.73% | -126% |
| FCF per Share | -0.22 | -0.15 | -0.42 | -2.22 | -1.88 | 0.01 | -0.54 | 0.68 | 0.99 | 1.49 | 1.45 | 2.20 | 1.57 | 2.25 | 1.95 | 1.52 | 1.36 | 1.48 | 0.85 | 0.96 | -0.45 | -0.49 | -0.49 | -0.64 | -1.06 | -0.49 | -0.20 | 0.31 | -0.48 | -0.27 | -0.32 |
| FCF Conversion (FCF/Net Income) | 0.05x | -0.00x | 0.07x | 0.42x | 0.95x | -0.68x | 0.12x | -0.30x | 18.20x | 0.88x | 4.87x | 1.33x | 1.75x | 1.08x | 1.18x | 1.26x | 1.30x | 1.02x | 0.99x | 2.17x | 0.74x | 0.73x | 0.58x | 0.76x | 1.87x | 1.17x | 0.53x | -1.97x | 1.41x | 0.71x | 0.72x |
| Interest Paid | 1.2M | 0 | 1.9M | 1.4M | - | 4.4M | - | 9.5M | 11.6M | 3M | 5.6M | 300K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Taxes Paid | 0 | 0 | 2.7M | 1.9M | 1.8M | 4.6M | - | 1M | 6.5M | 11.7M | 12.3M | 32M | 39.1M | 108.2M | 80.3M | 33.38M | 9.09M | 3.7M | 801K | - | - | - | - | - | - | - | - | - | - | - | - |
Reimbursement and regulatory volatility
As reported in recent financial filings, Myriad Genetics exhibits a chronic divergence between net income and operating cash flow, with the OCF/NI ratio frequently fluctuating wildly, such as the 0.46 observed in 2026Q1, highlighting the difficulty in translating accounting losses into consistent cash generation.
The recurring gap between net income and operating cash flow suggests that non-cash charges and working capital volatility are masking the underlying cash burn. Investors should monitor whether this disconnect is a byproduct of aggressive revenue recognition estimates or simply the result of high fixed-cost absorption in a low-volume environment.
Based on quarterly cash flow statements, Myriad's free cash flow trajectory remains highly erratic, swinging from a negative $68.2 million in 2023Q4 to a modest positive $14.9 million in 2025Q3, indicating that the company has yet to establish a sustainable path toward self-funding its operations.
The inability to maintain positive free cash flow margins suggests that the company's current business model is highly sensitive to fluctuations in test volume and reimbursement timing. This volatility warrants further investigation into whether the recent improvements in cash flow are structural or merely temporary timing benefits from working capital management.
According to historical data, Myriad's capital expenditure as a percentage of revenue has trended downward from 6.9% in 2023Q4 to 2.7% in 2026Q1, suggesting a potential shift toward capital efficiency or a deferral of necessary investments in laboratory automation and infrastructure upgrades.
While lower capital intensity may appear favorable, it may also indicate that the company is under-investing in the technological upgrades required to improve long-term margins. Analysts should consider whether this reduction in spending is a strategic choice to preserve cash or a constraint imposed by the company's persistent operating losses.
As evidenced by the provided cash flow data, working capital changes have been a significant source of volatility, with a $21.4 million inflow in 2025Q3 contrasting sharply with a $41.3 million outflow in 2023Q4, reflecting the inherent unpredictability of the company's diagnostic billing and collection cycles.
These large swings in working capital suggest that the company's cash position is heavily dependent on the timing of insurance reimbursements and the efficiency of its revenue cycle management. Investors should monitor these fluctuations closely, as they may indicate underlying issues with the collectability of accounts receivable or the timing of payer payments.
Quick answers to the most common questions about buying MYGN stock.
Myriad Genetics, Inc. (MYGN) generated $1.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Myriad Genetics, Inc. (MYGN) reported negative free cash flow of $13.8M in 2025, indicating capital requirements exceeded cash from operations.
Myriad Genetics, Inc. (MYGN) spent $27.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.