Earnings quality appears robust as evidenced by an OCF/NI ratio of 2.71 in 2025Q4, though free cash flow remains volatile due to seasonal working capital swings, such as the $46.4 million outflow observed in 2025Q1.
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | 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 | Jun'96 |
|---|
| Cash from Operations | 316.84M | 261.5M | 251.55M | 225.9M | 101.81M | 174.19M | 170.77M | 197.6M | 160.71M | 144.35M | 142.59M | 132.77M | 129.09M | 131.68M | 122.45M | 147.45M | 107.69M | 133.16M | 93.32M | 94.16M | 97.02M | 116.68M | 119.69M | 155.99M | 160.32M | 126.21M | 128.44M | 126.5M | 120M | 113.5M | 84.5M |
| Operating CF Margin % | - | 13.7% | 13.44% | 12.39% | 6.07% | 11.87% | 12.8% | 15.11% | 13.14% | 12.01% | 11.97% | 12.02% | 12.4% | 11.29% | 10.82% | 13.53% | 10.19% | 12.66% | 9.51% | 8.63% | 8.25% | 10.31% | 10.91% | 14.09% | 14.19% | 11.49% | 11.63% | 12.1% | 11.9% | 12.3% | 9.87% |
| Operating CF Growth % | 444.35% | 3.95% | 11.36% | 121.88% | -41.55% | 2% | -13.58% | 22.95% | 11.33% | 1.24% | 7.39% | 2.85% | -1.97% | 7.54% | -16.96% | 36.92% | -19.13% | 42.7% | -0.89% | -2.94% | -16.85% | -2.52% | -23.27% | -2.71% | 27.03% | -1.74% | 1.54% | 5.42% | 5.73% | 34.32% | 80.94% |
| Net Income | 175.84M | 167.35M | 158.61M | 111.29M | 89.59M | 142.33M | 136.98M | 150.55M | 135.31M | 115.31M | 121.76M | 101.69M | 74.99M | 109.25M | 95.81M | 106.36M | 114.97M | 89.09M | 37.62M | 45.68M | 82.95M | 93.09M | 80M | 112.55M | 91.94M | 89.24M | 99.26M | 95.1M | 96.1M | 88.7M | 76.1M |
| Depreciation & Amortization | 68.9M | 62.17M | 55.9M | 51.21M | 45.88M | 44.51M | 37.96M | 31.85M | 26.9M | 24.91M | 24.15M | 21.11M | 20.41M | 20.11M | 18.94M | 0 | 20.53M | 21.87M | 24.14M | 28.77M | 32.34M | 33.26M | 31.27M | 31.67M | 35.29M | 35.53M | 34.34M | 35.6M | 32.6M | 27M | 24.4M |
| Stock-Based Compensation | 10.21M | 8.98M | 11.36M | 9.08M | 9.56M | 7.13M | 6.12M | 5.97M | 5.04M | 4.25M | 3.33M | 3.04M | 2.47M | 2.9M | 2.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 22.57M | 495K | -6.55M | 9.45M | 2.23M | 4.63M | 11.4M | 7.34M | -8.5M | 2.35M | -525K | 306K | 2.72M | 1.28M | 5.15M | 10.98M | 3.42M | 3.77M | 4.59M | -4.21M | -1.11M | 884K | 3.68M | 2.81M | -1.75M | 160K | -121K | -1.2M | 900K | -700K | -200K |
| Other Non-Cash Items | 9.07M | 19.36M | 14.05M | 24.76M | 28.14M | -4.58M | -274K | -15.3M | 1.61M | 283K | -296K | -1.15M | 42.76M | -102K | -1.21M | -1.31M | 348K | -4.4M | 41.82M | 26.77M | -4.34M | 575K | -3.01M | 610K | 16.55M | 1.62M | 5.17M | 1.6M | -400K | 2.5M | 2.5M |
| Working Capital Changes | 30.24M | 3.15M | 18.18M | 20.11M | -73.59M | -19.83M | -21.42M | 17.19M | 359K | -1.62M | -4.41M | 7.78M | -15.28M | -2.55M | -482K | 12.48M | -31.57M | 22.84M | -14.86M | -2.85M | -13.93M | -11.13M | 5.82M | 4.45M | 18.3M | -332K | -10.21M | -4.6M | -9.2M | -4M | -18.3M |
| Change in Receivables | 8.55M | -257K | 19.41M | 20.53M | -37.6M | -11.29M | -10.91M | -748K | -3.04M | -2.6M | -3.55M | -1.9M | -6.88M | 1.52M | 3.62M | 0 | 0 | -5.85M | -5.85M | -500K | -9.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 15.88M | 8.02M | -14.99M | -13.56M | -22.83M | -36.83M | 1.02M | 6.28M | -14.48M | 150K | 1.8M | 366K | 1.12M | -1.32M | 2.18M | 9.62M | -19.17M | 17.78M | -7.49M | -1.34M | -439K | -9.35M | 5.43M | -11.16M | 36.14M | -7.23M | -6.06M | 6.4M | -12.6M | -9.7M | -9M |
| Change in Payables | 9.71M | -1.27M | 14.4M | 14.61M | -17.09M | 31.82M | 2.74M | 14.74M | 15.72M | 3.79M | -4.11M | 4.09M | -7.35M | 2.89M | -1.07M | 0 | 0 | 6.76M | 6.76M | 2.74M | -3.38M | 3.46M | 3.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -82.47M | -148.21M | -67.43M | -90.78M | -132.24M | -88.98M | -83.27M | -126.86M | -31.45M | -60.61M | -17.42M | -112.33M | 8.47M | -22.38M | -16.6M | -35.76M | -14.1M | -10.97M | 27.15M | -33.01M | -25.39M | -34.16M | -42.03M | -37.16M | -26.16M | -74.54M | -28.74M | -39.5M | -70.2M | -41.1M | -49.1M |
| Capital Expenditures | -29.91M | -58M | -67.58M | -90.18M | -131.97M | -87.86M | -82.64M | -70.88M | -31.02M | -27M | -16.67M | -18.3M | -15.96M | -24.15M | -16.35M | -35.34M | -12.83M | -11.34M | -16.83M | -55.82M | -61.97M | -22.68M | -18.17M | -29.94M | -22.55M | -22.63M | -24.56M | -35.9M | -64.6M | -37.5M | -50.2M |
| CapEx % of Revenue | 1.54% | 3.04% | 3.61% | 4.95% | 7.87% | 5.99% | 6.19% | 5.42% | 2.54% | 2.25% | 1.4% | 1.66% | 1.53% | 2.07% | 1.44% | 3.24% | 1.21% | 1.08% | 1.72% | 5.12% | 5.27% | 2% | 1.66% | 2.71% | 2% | 2.06% | 2.22% | 3.43% | 6.4% | 4.06% | 5.87% |
| Acquisitions | 0 | -78.82M | 0 | 1.21M | 368K | 150K | 129K | -55.36M | -318K | -35.17M | -12K | -92.22M | 25.61M | 0 | 0 | 0 | 0 | 0 | 18.86M | -22.99M | 466K | -492K | -20.57M | -3M | -2.25M | -49.83M | -400K | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -52.56M | -11.39M | 143K | -1.81M | -636K | -1.26M | -752K | -617K | -109K | 1.57M | -740K | -1.81M | -1.17M | 1.77M | -252K | -415K | -1.27M | 362K | 25.13M | 10.04M | 554K | -4.94M | -3.29M | -4.22M | -1.36M | -2.07M | -3.78M | -3.6M | -5.6M | -3.6M | 1.1M |
| Cash from Financing | -140.48M | -115.26M | -109.15M | -106.93M | -97.34M | -95.43M | -85.52M | -80.2M | -66.61M | -58.72M | -189.28M | -49.78M | -49.41M | -177.55M | -46.48M | -80.32M | -31.18M | -103.12M | -109.37M | -58.87M | -178.85M | -82.47M | -42.03M | -59.36M | -55.68M | -49.44M | -115.92M | -91.4M | -58.7M | -44.9M | -39M |
| Debt Issued (Net) | -2.1M | -2.05M | -1.96M | -2.33M | -2.65M | -2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 324K | 0 | -2M | 0 | -59.78M | 12.5M | 42.5M | 3.42M | 0 | 2.78M | -4.5M | -7.54M | -4.59M | -17.27M | -500K | -5.1M | 700K | 300K |
| Equity Issued (Net) | -27.68M | -7.99M | -7.64M | -9.2M | -7.56M | -8.53M | -5.46M | -7.41M | -1.1M | -1.77M | -155K | -569K | -3.12M | -609K | -8.31M | -43.1M | -4.4M | -16.89M | -88.69M | -62.34M | -80.51M | -52.94M | -13.03M | -31.21M | -22.01M | -19.68M | -73.9M | -66.3M | -30.3M | -24.5M | -19.7M |
| Dividends Paid | -107.59M | -103.5M | -97.93M | -92.37M | -86.76M | -81.23M | -75.64M | -70.11M | -64.53M | -58.98M | -190.55M | -49.78M | -46.99M | -178.06M | -38.46M | -35.7M | -33.43M | -31.85M | -32.58M | -33.7M | -101.76M | -34.05M | -31.77M | -28.15M | -26.13M | -25.18M | -24.75M | -24.6M | -23.3M | -21.1M | -19.6M |
| Share Repurchases | -27.68M | -7.99M | -7.64M | -9.2M | -7.56M | -8.53M | -5.46M | -7.41M | -1.1M | -866K | -155K | -569K | -3.12M | -609K | -8.31M | -43.1M | -4.4M | -16.89M | -89.34M | -65.86M | -84.34M | -56.72M | -16.67M | -35.55M | -28.27M | -22.74M | -75.1M | -66.8M | -37.1M | -29.6M | -21.5M |
| Other Financing | -3.1M | -1.71M | -1.61M | -3.03M | -366K | -3.66M | -4.42M | -2.68M | -981K | -907K | -1.9M | 563K | 1.02M | 794K | 301K | 479K | 6.64M | 5.41M | -604K | -5.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 93.89M | -1.97M | 74.97M | 28.19M | -127.77M | -10.22M | 1.99M | -9.46M | 62.65M | 25.02M | -64.12M | -29.34M | 88.15M | -68.25M | 59.37M | 31.38M | 62.41M | 19.07M | 11.1M | 2.27M | -107.22M | 32K | 35.66M | 59.47M | 78.5M | 2.22M | -16.2M | -4.3M | -8.9M | 27.5M | -3.5M |
| Free Cash Flow | 247.98M | 203.5M | 183.98M | 135.72M | -30.16M | 86.32M | 88.13M | 126.72M | 129.69M | 117.35M | 125.91M | 114.47M | 113.13M | 107.53M | 106.1M | 112.11M | 94.86M | 121.83M | 76.48M | 38.34M | 35.05M | 93.99M | 101.52M | 126.04M | 137.78M | 103.58M | 103.88M | 90.6M | 55.4M | 76M | 34.3M |
| FCF Margin % | 12.78% | 10.66% | 9.83% | 7.45% | -1.8% | 5.88% | 6.6% | 9.69% | 10.6% | 9.76% | 10.57% | 10.36% | 10.87% | 9.22% | 9.38% | 10.29% | 8.98% | 11.59% | 7.8% | 3.51% | 2.98% | 8.31% | 9.25% | 11.39% | 12.2% | 9.43% | 9.41% | 8.66% | 5.49% | 8.24% | 4.01% |
| FCF Growth % | 29.26% | 10.61% | 35.56% | 550.01% | -134.94% | -2.05% | -30.45% | -2.29% | 10.51% | -6.8% | 9.99% | 1.19% | 5.2% | 1.35% | -5.36% | 18.19% | -22.14% | 59.28% | 99.52% | 9.37% | -62.71% | -7.41% | -19.46% | -8.52% | 33.02% | -0.29% | 14.66% | 63.54% | -27.11% | 121.57% | 246.46% |
| FCF per Share | 9.06 | 7.40 | 6.70 | 4.94 | -1.10 | 3.14 | 3.21 | 4.60 | 4.72 | 4.28 | 4.60 | 4.19 | 4.14 | 3.94 | 3.89 | 4.05 | 3.37 | 4.34 | 2.59 | 1.21 | 1.05 | 2.68 | 2.84 | 3.47 | 3.73 | 2.75 | 2.63 | 2.17 | 1.28 | 1.71 | 0.77 |
| FCF Conversion (FCF/Net Income) | 1.41x | 1.56x | 1.59x | 2.03x | 1.14x | 1.22x | 1.25x | 1.31x | 1.19x | 1.25x | 1.17x | 1.31x | 1.72x | 1.21x | 1.28x | 1.39x | 0.94x | 1.49x | 2.48x | 2.06x | 1.17x | 1.25x | 1.50x | 1.39x | 1.74x | 1.41x | 1.29x | 1.33x | 1.25x | 1.28x | 1.11x |
| 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 | 0 | 0 |
| Taxes Paid | -42.17M | 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 |
Commodity cost volatility exposure
According to reported financial data, MZTI consistently generates operating cash flow significantly exceeding net income, with the OCF/NI ratio reaching as high as 2.71 in 2025Q4, suggesting that reported earnings are conservative relative to the actual cash-generating capacity of the underlying refrigerated and frozen food operations.
The persistent gap between net income and operating cash flow indicates that non-cash charges and working capital adjustments are providing a substantial tailwind to cash generation. Investors should monitor whether this conversion efficiency is sustainable or if it reflects temporary timing differences in trade promotion accruals and inventory management.
As reported in recent quarterly filings, MZTI's free cash flow trajectory remains highly volatile, swinging from a low of $2.3 million in 2025Q1 to a peak of $96.6 million in 2025Q2, which underscores the sensitivity of cash flow to seasonal demand and working capital fluctuations.
While the FCF margin has demonstrated the ability to reach nearly 19% in peak quarters, the inconsistency suggests that the company's cash flow profile is heavily influenced by the timing of foodservice contract settlements and retail inventory builds. This volatility warrants caution when projecting future cash availability for capital allocation.
Based on the provided cash flow statements, MZTI exhibits significant quarterly variance in working capital, with a notable $46.4 million outflow in 2025Q1 followed by a $32.8 million inflow in 2025Q2, reflecting the inherent complexity of managing refrigerated supply chains and seasonal retail demand cycles.
These dramatic swings suggest that the company's cash position is frequently tied up in inventory and receivables, which may limit the predictability of short-term liquidity. Analysts should investigate whether these fluctuations are purely seasonal or if they indicate potential inefficiencies in the company's collection and inventory management processes.
As indicated by historical cash flow statements, MZTI prioritizes dividend payments, which totaled $27.5 million in 2026Q3, while maintaining a near-zero debt profile and minimal share repurchases, suggesting a management philosophy that favors balance sheet preservation over aggressive external growth or significant capital returns to shareholders.
The company's decision to hoard cash rather than aggressively deploy it for acquisitions or buybacks may be viewed as a defensive posture in a volatile commodity environment. However, this approach may also signal a lack of high-return investment opportunities, potentially limiting long-term value creation for equity holders.
Quick answers to the most common questions about buying MZTI stock.
The Marzetti Company (MZTI) generated $261.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Marzetti Company (MZTI) generated $203.5M 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.
The Marzetti Company (MZTI) spent $58.0M 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, The Marzetti Company (MZTI) returned $103.5M to shareholders via cash dividends and spent $8.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.