Cash conversion is volatile, with Q2 2026 operating cash flow of only $3.3M against net income of $49.9M, and free cash flow swung to -$25.6M, reflecting working capital swings of -$71.8M.
MYR Group Inc. (MYRG) cash flow statement — 30-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 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'99 | Dec'98 | Dec'97 | Dec'96 | Dec'95 | Dec'94 | Dec'93 | Dec'92 | Dec'91 | Dec'90 | Dec'89 |
|---|
| Cash from Operations | 298.49M | 326.57M | 87.11M | 71.02M | 167.48M | 137.23M | 175.17M | 64.9M | 84.79M | -9.2M | 54.49M | 43M | 54.98M | 95.06M | 30M | 30.39M | 44.84M | 23.91M | 38.78M | 16.69M | 9.23M | 7.3M | 3.8M | 14.1M | 4.2M | 6.6M | 5.7M | 7.3M | 10.6M | -200K | 3.6M |
| Operating CF Margin % | - | 8.93% | 2.59% | 1.95% | 5.57% | 5.49% | 7.79% | 3.13% | 5.54% | -0.66% | 4.77% | 4.05% | 5.82% | 10.53% | 3% | 3.89% | 7.51% | 3.79% | 6.29% | 2.74% | 1.93% | 1.59% | 0.88% | 4.54% | 1.57% | 7.6% | 5.25% | 6.62% | 11.03% | -0.3% | 6.02% |
| Operating CF Growth % | 523.93% | 274.87% | 22.67% | -57.6% | 22.05% | -21.66% | 169.91% | -23.46% | 1021.82% | -116.88% | 26.72% | -21.78% | -42.17% | 216.88% | -1.3% | -32.21% | 87.52% | -38.34% | 132.31% | 80.78% | 26.49% | 92.11% | -73.05% | 235.71% | -36.36% | 15.79% | -21.92% | -31.13% | 5400% | -105.56% | - |
| Net Income | 165.29M | 118.42M | 30.26M | 90.99M | 83.38M | 85.01M | 58.76M | 36.21M | 31.29M | 21.15M | 21.43M | 27.3M | 36.54M | 34.76M | 34.26M | 18.3M | 16.12M | 17.23M | 23.63M | -3.2M | 9.13M | 7.9M | 6.6M | 3.5M | 3.4M | 2.1M | 1.6M | 3.6M | 4.2M | 3.5M | 3.2M |
| Depreciation & Amortization | 69.75M | 66.51M | 65.19M | 59.14M | 58.17M | 46.2M | 46.45M | 44.52M | 39.91M | 38.58M | 39.12M | 38.03M | 33.42M | 29.2M | 25.16M | 19.51M | 16.29M | 13.53M | 11.15M | 10.67M | -4.67M | -4.6M | -5.6M | -6.1M | -6.2M | -3.2M | -2.9M | -2.3M | -1.7M | -800K | -900K |
| Stock-Based Compensation | 17.96M | 14.83M | 8.53M | 8.38M | 7.92M | 0 | 5.69M | 4.4M | 3.17M | 4.38M | 4.67M | 4.84M | 4.67M | 3.52M | 2.92M | 2.13M | 1.6M | 923K | 918K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -9.99M | -9.64M | -400K | 2.06M | 9.57M | 6.28M | -2.64M | 3.6M | 3.65M | -5.09M | 4.21M | 1.56M | 3.65M | 381K | 2.69M | -1.33M | 1.74M | 3.88M | 3.26M | -6.03M | -2.43M | -500K | -100K | 100K | 500K | 800K | 100K | 900K | 0 | 0 | 0 |
| Other Non-Cash Items | -905K | -3.95M | -5.39M | -4.12M | -84K | 6.29M | -862K | -2.51M | -3.6M | -2.47M | -1.15M | -2.06M | -3K | -742K | -909K | -2.4M | -863K | -580K | -728K | 19.32M | 9.34M | 9.2M | 11M | 11.9M | 12.5M | 6.2M | 5.6M | 4.5M | 3.4M | 1.5M | 3.3M |
| Working Capital Changes | 56.39M | 140.4M | -11.07M | -85.43M | 8.52M | -6.55M | 67.77M | -21.32M | 10.36M | -65.74M | -13.79M | -26.67M | -23.31M | 27.95M | -34.12M | -5.82M | 9.94M | -11.07M | 554K | -3.3M | 282K | -4.1M | -10.1M | 5.3M | -5.8M | 500K | 2.6M | 300K | 4.7M | -4.4M | -2M |
| Change in Receivables | -5.83M | 40.55M | -21.33M | -166.24M | -86.94M | -33.23M | 32.75M | -39.71M | -15.87M | -46.19M | -27.48M | -17.77M | 15.71M | -6.23M | -40.33M | -19.74M | -6.52M | -11.52M | 7.55M | 0 | -5.21M | 5.1M | -18.6M | -2.4M | -3.6M | 1.2M | 2.3M | -500K | 1.4M | -3.6M | 600K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32.27M | -16.27M | -14.2M | -2.92M | -16.65M | -6.89M | 19.1M | 4M | -4M | 21.89M | 0 | 0 | 0 | -1.58M | 0 | 0 | 0 | 0 | 400K | 2.3M | -1.8M | 0 | 0 | 0 |
| Change in Payables | 34.78M | 19.7M | -60.96M | 37.25M | 109.01M | 34.35M | -43.08M | 22.49M | 19.95M | 8.15M | 17.32M | 6.74M | -17.3M | -5.29M | 11.07M | 35.06M | -1.72M | 6.75M | -6.03M | 0 | 2.08M | -5.6M | 100K | 3.8M | -4.7M | 300K | -3.2M | 3.2M | -1.2M | 1.9M | -200K |
| Cash from Investing | -98.3M | -86.18M | -67.21M | -79.13M | -185.73M | -49.3M | -40.93M | -133.5M | -93.2M | -26.5M | -34.13M | -56.93M | -38.73M | -41.57M | -36.05M | -41.04M | -20.62M | -28.93M | -26.06M | -26.02M | -2.75M | -3M | -4M | -2.8M | -16.1M | -4.4M | -3.1M | -5M | -4.4M | -1.1M | -500K |
| Capital Expenditures | -105.13M | -94.37M | -75.94M | -84.74M | -77.06M | -52.36M | -44.35M | -57.83M | -50.7M | -30.84M | -25.37M | -46.6M | -39.05M | -42.73M | -37.25M | -42.34M | -21.89M | -29.68M | -27.95M | -26.09M | -4.34M | -4.5M | -4.3M | -5.1M | -5M | -4.4M | -3.3M | -5.2M | -2.4M | -1.3M | -500K |
| CapEx % of Revenue | 2.62% | 2.58% | 2.26% | 2.33% | 2.56% | 2.1% | 1.97% | 2.79% | 3.31% | 2.2% | 2.22% | 4.39% | 4.14% | 4.73% | 3.73% | 5.43% | 3.67% | 4.7% | 4.54% | 4.27% | 0.91% | 0.98% | 1% | 1.64% | 1.87% | 5.07% | 3.04% | 4.71% | 2.5% | 1.98% | 0.84% |
| Acquisitions | 0 | 8.19M | 0 | 0 | -110.66M | 3.06M | 0 | -79.72M | -47.08M | 4.34M | -12.06M | -13.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 6.84M | 0 | 8.73M | 5.61M | 1.99M | 0 | 3.43M | 4.05M | 4.58M | 4.34M | 3.3M | 2.76M | 320K | 1.15M | 1.2M | 1.31M | 1.28M | 748K | 1.9M | 63K | 1.58M | 1.5M | 300K | 2.3M | -11.1M | -100K | 200K | 200K | -2M | 200K | 0 |
| Cash from Financing | -84.91M | -94.07M | -39.96M | -18.37M | -9.27M | -28.09M | -124.3M | 73.36M | 10.64M | 16.89M | -35.54M | -23.91M | -15.07M | 3.14M | -8.14M | -17.97M | 827K | 521K | -5.19M | 17.65M | -393K | -6.7M | 2.9M | -11.1M | 6.6M | -1.9M | -2.6M | -1M | -2.7M | -500K | -6.1M |
| Debt Issued (Net) | -77.61M | -16.42M | 36.94M | -5.46M | 34.46M | -25.25M | -137.64M | 74.83M | 9.75M | 18.69M | 58.33M | 0 | 0 | 0 | -10M | -20M | -42K | -44K | 0 | 30M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 0 | -75M | -75M | -2.87M | -43.77M | -2.85M | -652K | -778K | -1.04M | -3.06M | -101.48M | -27.58M | -16.45M | -542K | 1.31M | 0 | 0 | -33K | -2.89M | 39.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50M | -893K | -800K | -700K | -600K | -600K | -500K | -500K | -500K | -400K | -300K | -100K |
| Share Repurchases | 0 | -75M | -75M | -2.87M | -36.98M | -3.35M | -652K | -778K | -1.04M | -3.06M | -101.48M | -27.58M | -16.45M | -542K | -108K | 0 | 0 | -33K | 2K | -175.51M | 0 | -200K | 0 | 0 | 0 | -200K | -1M | 0 | -500K | 0 | 0 |
| Other Financing | -7.29M | -2.65M | -1.9M | -10.04M | 40K | 12K | 14M | -697K | 1.94M | 1.26M | 7.61M | 3.67M | 1.38M | 3.68M | 549K | 2.03M | 869K | 598K | -2.3M | -1.8M | 500K | -5.9M | 3.6M | -10.5M | 7.2M | -1.4M | -2.1M | -500K | -2.3M | -200K | -6M |
| Net Change in Cash | 114.92M | 146.69M | -21.43M | -26.14M | -31.05M | 59.42M | 10.27M | 4.89M | 2.16M | -18.5M | -15.95M | -37.84M | 1.18M | 56.63M | -14.19M | -28.61M | 25.05M | -4.5M | 7.53M | 8.32M | 6.09M | -2.4M | 2.7M | 200K | -5.3M | 300K | 0 | 1.3M | 3.5M | -1.8M | -3M |
| Free Cash Flow | 193.36M | 232.19M | 11.18M | -13.72M | 90.43M | 84.87M | 130.81M | 7.07M | 34.09M | -40.04M | 29.12M | -3.6M | 15.93M | 52.34M | -7.25M | -11.95M | 22.94M | -5.77M | 10.82M | -9.39M | 4.89M | 2.8M | -500K | 9M | -800K | 2.2M | 2.4M | 2.1M | 8.2M | -1.5M | 3.1M |
| FCF Margin % | 4.83% | 6.35% | 0.33% | -0.38% | 3.01% | 3.4% | 5.82% | 0.34% | 2.23% | -2.85% | 2.55% | -0.34% | 1.69% | 5.8% | -0.73% | -1.53% | 3.84% | -0.91% | 1.76% | -1.54% | 1.03% | 0.61% | -0.12% | 2.9% | -0.3% | 2.53% | 2.21% | 1.9% | 8.53% | -2.28% | 5.18% |
| FCF Growth % | 78.01% | 1977.44% | 181.47% | -115.17% | 6.55% | -35.12% | 1749.98% | -79.25% | 185.13% | -237.51% | 909.09% | -122.59% | -69.56% | 821.89% | 39.32% | -152.08% | 497.68% | -153.3% | 215.25% | -291.91% | 74.79% | 660% | -105.56% | 1225% | -136.36% | -8.33% | 14.29% | -74.39% | 646.67% | -148.39% | - |
| FCF per Share | 12.31 | 14.76 | 0.68 | -0.81 | 5.33 | 4.95 | 7.74 | 0.42 | 2.06 | -2.43 | 1.67 | -0.17 | 0.74 | 2.44 | -0.34 | -0.57 | 1.10 | -0.28 | 0.52 | -0.57 | 0.24 | 0.14 | -0.02 | 0.43 | -0.04 | 0.11 | 0.12 | 0.10 | 0.40 | -0.07 | 0.15 |
| FCF Conversion (FCF/Net Income) | 1.17x | 2.76x | 2.88x | 0.78x | 2.01x | 1.61x | 2.98x | 1.72x | 2.73x | -0.43x | 2.54x | 1.57x | 1.50x | 2.73x | 0.88x | 1.66x | 2.78x | 1.39x | 1.64x | -5.21x | 1.08x | 0.92x | 0.58x | 4.03x | 1.24x | 3.14x | 3.56x | 2.03x | 2.52x | -0.06x | 1.33x |
| Interest Paid | 0 | 0 | 5.77M | 4.14M | 2.74M | 0 | 4.07M | 5.74M | 3.1M | 2.26M | 1.11M | 591K | 577K | 571K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 15.07M | 23.95M | 20.46M | 0 | 24.18M | 13.38M | 7.25M | 6.6M | 6.27M | 16.96M | 17.4M | 18.11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying MYRG stock.
MYR Group Inc. (MYRG) generated $326.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
MYR Group Inc. (MYRG) generated $232.2M 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.
MYR Group Inc. (MYRG) spent $94.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, MYR Group Inc. (MYRG) spent $75.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital volatility
Metrics are mathematically derived from official filings.
Earnings Outpace Cash Conversion
In Q2 2026, MYRG reported net income of $49.9M but operating cash flow of only $3.3M, an OCF/NI ratio of 0.07, according to the cash flow statement, indicating a significant timing gap.
The dramatic divergence between net income and operating cash flow in Q2 2026 appears driven by a $71.8M working capital outflow, likely reflecting project timing and unbilled receivables under percentage-of-completion accounting. While prior quarters showed strong conversion (e.g., 3.14 in Q4 2025), the latest quarter suggests that earnings quality may be temporarily strained by project cash collection cycles. Investors should monitor whether this is a one-off seasonal effect or a trend indicating aggressive revenue recognition.
FCF Swing Mirrors Project Timing
Free cash flow swung from $84.9M in Q4 2025 to -$25.6M in Q2 2026, as reported in the cash flow data, reflecting a negative FCF margin of -2.4% despite record revenue.
The FCF trajectory is highly volatile, with positive quarters (Q1 2026: $68.6M) followed by negative ones, indicating that project milestones and working capital swings dominate cash generation. Despite strong net income growth, cumulative FCF over the last four quarters appears modest relative to earnings, suggesting that reported profitability is not yet translating into consistent cash returns. This volatility may be inherent to the E&C business model, but it warrants close attention given the thin net margin.
Working Capital Swings Dominate Cash Flow
Working capital changes ranged from +$70.1M in Q4 2025 to -$71.8M in Q2 2026, based on the cash flow statement, highlighting the extreme volatility in cash conversion.
The large swings in working capital appear to be the primary driver of operating cash flow variability, likely reflecting the timing of billings and collections on large projects. The negative working capital change in Q2 2026 suggests a significant build-up in unbilled receivables or inventory, which may indicate project execution delays or aggressive revenue recognition under POC accounting. Given the company's thin margins, such swings can materially impact liquidity, and investors should monitor the unbilled receivables balance as a key indicator.
Capital Intensity Remains Moderate
Capital expenditures averaged around 2.4% of revenue over the last ten quarters, as per the cash flow data, indicating a relatively asset-light model for a specialized contractor.
CapEx has been relatively stable, ranging from $12.3M to $30.2M per quarter, which appears consistent with maintenance of the specialized fleet rather than aggressive expansion. The low capital intensity relative to revenue suggests that growth is primarily labor-driven, which aligns with the industry's reliance on skilled workers. However, underinvestment in fleet could become a constraint if demand continues to accelerate, so investors should watch for any step-up in CapEx.
Conservative Deployment with Buyback Activity
MYRG paid no dividends but repurchased $75.0M in Q1 2025 and $60.7M in Q3 2024, as reported in the cash flow statement, indicating opportunistic capital returns.
The company has not paid dividends, instead using excess cash for share repurchases, which appear to be timed with strong cash flow quarters. The lack of acquisitions in recent quarters suggests a focus on organic growth and balance sheet strength, consistent with the low debt-to-equity ratio. This conservative approach may limit growth potential but provides a cushion against cyclical downturns.
What the Cash Flow Statement Obscures
Stock-based compensation of $5.5M in Q2 2026, as per the cash flow data, is a non-cash expense that inflates reported earnings relative to cash generation.
While SBC is modest relative to net income, it still represents a real cost to shareholders that is not reflected in operating cash flow. Additionally, the use of percentage-of-completion accounting may obscure the true timing of cash flows, as revenue and earnings are recognized based on estimates of costs to complete. Investors should adjust for these factors when assessing the sustainability of earnings and cash generation.