VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NAII
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
NAIINatural Alternatives International, Inc.
$2.39$15M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksNAIICash Flow

Natural Alternatives International, Inc. (NAII) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly volatile, oscillating between a $5.2M peak in 2024Q3 and a $7.3M outflow in 2025Q2.

NAII Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJun'25Jun'24Jun'23Jun'22Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06Jun'05Jun'04Jun'03Jun'02Jun'01Jun'00Jun'99Jun'98Jun'97Jun'96
Cash from Operations-4.5M5.93M-1.5M7.02M11.87M20.81M3.69M6.56M1.83M14.14M9.29M2.68M5.35M4.47M1.73M9.09M7.09M4.89M2.69M15.06M-3.82M2.52M3.28M3.29M4.8M4.38M-1.65M3.1M3.2M3.8M1.1M
Operating CF Margin %-4.57%-1.32%4.56%6.94%11.65%3.1%4.75%1.38%11.59%8.13%3.37%7.23%7.12%2.38%16.26%10.81%6.61%3.29%15.5%-3.85%2.75%4.18%5.89%9.6%10.4%-3.45%5.4%4.71%7.69%2.31%
Operating CF Growth %-17060.07%496.26%-121.33%-40.85%-42.97%463.7%-43.77%258.1%-87.03%52.26%246.71%-49.92%19.62%158.38%-80.96%28.2%45.04%81.81%-82.15%494.6%-251.55%-23.33%-0.33%-31.4%9.56%365.86%-153.19%-3.13%-15.79%245.45%-68.57%
Net Income-14.37M-13.57M-7.22M2.52M10.71M10.77M-1.65M6.54M5.05M7.24M9.55M3.35M1.99M1.57M4.16M5.01M3.97M-220K912K-5.29M2.67M2.2M3M1.1M3.88M-4.89M-4.47M-2.9M5.9M1.1M3.2M
Depreciation & Amortization4.7M4.56M4.65M4.25M4.17M4.34M3.96M3.46M2.91M2.38M1.77M2.43M2.9M3.04M3.02M3.22M3.35M3.14M2.96M3.58M3.14M2.56M2.68M2.48M2.41M2.49M2.18M1.6M1.5M1.3M1.1M
Stock-Based Compensation532K977K1.2M1.01M968K1.43M1.71M1.67M1.33M1.03M724K390K235K202K222K233K251K00000000000000
Deferred Taxes03.61M-2.91M-974K751K-214K-893K212K2.39M349K-197K-93K199K34K598K-2.96M0-61K66K169K-530K-404K-293K002.29M-907K-1M0-300K0
Other Non-Cash Items4.89M8.78M6.13M1.44M2.7M3.4M6.19M190K526K220K-1.75M393K85K170K58K52K718K335K235K6.54M91K329K233K-83K1.49M1.42M-300K-100K1.9M800K500K
Working Capital Changes-7.18M1.57M-3.35M-1.23M-7.43M1.08M-5.63M-5.52M-10.38M2.92M-809K-3.79M-71K-542K-6.32M3.52M-1.2M3.77M-1.52M10.04M-9.09M-2.17M-2.33M-204K-2.97M3.08M1.85M-800K-6.1M900K-3.7M
Change in Receivables-8.94M2.25M-9.87M11.82M644K-813K-4.32M-1.34M-6.21M4.81M-3.33M-3.07M-268K2.03M-5.51M1.41M1.05M706K0000000000000
Change in Inventory-2.94M-622K5.45M2.78M-5.47M966K-1.97M-2.44M-9.84M7.04M-8.2M276K-2.81M-1.68M-1.86M811K2.01M4.82M-788K2.96M-3.28M-124K-5.02M26K-3.21M1.43M249K1.6M-5.8M700K-1.2M
Change in Payables4.48M2.86M5.39M-8.61M3.06M00-183K4.06M-7.43M8.11M-1.4M2.78M-554K1.63M1.23M-3.81M-15.65M0000000000000
Cash from Investing-4.52M-3.61M-3.02M-13.47M-26.46M-5.04M-4.51M-3.81M-5.55M-5.33M-7.44M-1.62M-2.47M-1.58M-2.26M-1.67M-1.32M-3.04M-1.42M-2.66M-7.91M-7.69M-3.31M-779K-681K-1.05M-5.96M-6.7M-3.3M-2.3M-2.4M
Capital Expenditures-4.52M-3.61M-3.02M-13.52M-26.49M-5.11M-4.54M-5.33M-4.08M-5.35M-10.44M-1.71M-2.68M-1.62M-2.26M-1.72M-2.53M-4.53M-1.37M-2.73M-2.29M-7.71M-3.32M-977K-1.08M-960K-5.16M-5.7M-3.5M-2.2M-2.6M
CapEx % of Revenue3.21%2.78%2.65%8.78%15.49%2.86%3.82%3.85%3.08%4.39%9.14%2.15%3.62%2.58%3.1%3.07%3.86%6.13%1.68%2.81%2.32%8.42%4.23%1.75%2.15%2.28%10.79%9.93%5.15%4.45%5.46%
Acquisitions000000019K28K25K3M000000000-5.62M0000000000
Investments-------------------------------
Other Investing00057K30K68K35K1.5M-1.47M25K3M90K207K36K045K1.21M2.19M-44K70K013K7K198K395K-94K-694K-700K200K-100K100K
Cash from Financing7.61M-1.97M2.89M-1.78M4.29M-14.11M6.25M-1.33M-510K-712K-648K-2.02M-60K-666K-454K-501K-1.22M-1.37M-1.85M-9.68M11.97M-404K2.04M2.33M-3.98M-3.65M7.36M-100K1.4M100K700K
Debt Issued (Net)7.7M-1.8M3.11M-278K9.79M-10M10M000000000-1.27M-1.46M-1.32M-11.36M11.51M-832K1.72M793K-2.54M-3.68M7.49M-100K-300K-300K200K
Equity Issued (Net)-89K-178K-221K-1.5M-5.5M-4.11M-3.75M-1.37M-510K-712K-648K-2.02M-60K-666K-405K-398K50K0-191K1M463K428K328K33K54K35K-132K01.6M400K500K
Dividends Paid0000000000000000000000000000000
Share Repurchases-89K-178K-221K-1.5M-5.5M-4.15M-3.75M-1.37M-510K-712K-648K-2.02M-60K-703K-405K-426K00-724K-82K000000-167K-1.1M000
Other Financing0000035K038K000000-49K-103K089K-339K672K0001.5M-1.5M000100K00
Net Change in Cash-1.42M344K-1.62M-8.23M-10.3M1.66M5.44M1.43M-4.23M8.1M1.2M-961K2.81M2.22M-983K6.91M4.55M477K-577K2.72M241K-5.58M2.01M4.84M141K-316K-248K-3.6M1.4M100K700K
Free Cash Flow-9.02M2.32M-4.51M-6.5M-14.62M15.7M-850K1.24M-2.25M8.78M-1.16M970K2.67M2.85M-529K7.37M4.55M357K1.32M12.33M-6.11M-5.19M-38K2.32M3.73M3.42M-6.81M-2.6M-300K1.6M-1.5M
FCF Margin %-6.4%1.79%-3.97%-4.22%-8.55%8.79%-0.71%0.89%-1.7%7.2%-1.01%1.22%3.61%4.54%-0.73%13.19%6.95%0.48%1.61%12.69%-6.16%-5.67%-0.05%4.14%7.45%8.12%-14.24%-4.53%-0.44%3.24%-3.15%
FCF Growth %-171.56%151.35%30.61%55.51%-193.14%1946.94%-168.71%155.03%-125.59%859.78%-219.18%-63.64%-6.35%638.56%-107.18%61.8%1175.91%-72.87%-89.33%301.75%-17.79%-13552.63%-101.64%-37.81%8.85%150.28%-161.92%-766.67%-118.75%206.67%-188.24%
FCF per Share-1.500.39-0.77-1.11-2.382.46-0.130.17-0.331.32-0.170.140.390.41-0.081.040.640.050.191.72-0.90-0.80-0.010.380.640.59-1.18-0.44-0.050.29-0.27
FCF Conversion (FCF/Net Income)0.63x-0.44x0.21x2.78x1.11x1.93x-2.24x1.00x0.36x1.95x0.97x0.80x2.68x2.85x0.42x1.79x1.72x-1.20x-7.25x-2.85x-1.43x1.15x1.09x2.98x1.24x-0.90x0.37x-1.07x0.54x3.45x0.34x
Interest Paid333K814K285K802K206K131K66K23K9K0010K13K13K13K20K119K267K0000000000000
Taxes Paid373K323K463K1.84M2.61M2.96M993K1.97M1.82M2.89M3.36M888K718K335K2.09M306K411K109K0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

Persistent negative operating cash

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q3)

Earnings and Cash Flow Disconnect

As reported in recent financial statements, NAII exhibits a volatile relationship between net income and operating cash flow, with the OCF/NI ratio frequently swinging into extreme territory, such as the 13.82x multiple observed in 2025Q1, suggesting that accruals and working capital shifts dominate reported earnings.

The persistent divergence between net losses and operating cash flow indicates that the company's bottom line is heavily impacted by non-cash charges or timing differences rather than core operational efficiency. Investors should monitor whether this volatility reflects genuine cash-generating capability or merely the erratic timing of customer payments and inventory management.

Free Cash Flow Volatility Persists

Based on the provided cash flow data, NAII's free cash flow trajectory remains highly inconsistent, oscillating between a peak of $5.2M in 2024Q3 and a trough of -$7.3M in 2025Q2, which underscores the difficulty in maintaining a sustainable cash-generative profile within the current manufacturing model.

The inability to sustain positive free cash flow suggests that the company's capital requirements often exceed the cash generated from operations. This pattern may imply that the business is structurally reliant on external liquidity or balance sheet reserves to fund its ongoing operational and capital expenditure needs.

Working Capital Swings Drive Liquidity

According to quarterly cash flow filings, working capital changes are the primary driver of cash flow variance, evidenced by a significant $6.5M outflow in 2025Q2 followed by a $4.3M inflow in 2025Q3, highlighting the company's sensitivity to inventory and receivable cycles in its contract manufacturing segment.

These sharp fluctuations suggest that NAII's cash position is highly vulnerable to the inventory management practices of its largest customers. The reliance on working capital swings to bridge cash flow gaps warrants further investigation into the stability of the company's supply chain and customer payment terms.

Capital Intensity Remains Relatively Low

As indicated by the historical cash flow data, NAII maintains a modest capital intensity, with CapEx/Revenue ratios consistently hovering between 0.9% and 4.3%, suggesting that the company is not currently engaged in a heavy investment cycle for its manufacturing facilities.

While the low capital intensity preserves cash, it may also indicate a lack of investment in modernizing production capabilities to improve margins. Analysts should consider whether this conservative spending is a prudent response to current losses or a potential risk to long-term operational competitiveness.

NAII — Frequently Asked Questions

Quick answers to the most common questions about buying NAII stock.

How much cash does Natural Alternatives International, Inc. (NAII) generate from operations?

Natural Alternatives International, Inc. (NAII) generated $5.9M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.

What is Natural Alternatives International, Inc.'s free cash flow?

Natural Alternatives International, Inc. (NAII) generated $2.3M in free cash flow in 2024. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Natural Alternatives International, Inc.'s capital expenditure (CapEx)?

Natural Alternatives International, Inc. (NAII) spent $3.6M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Natural Alternatives International, Inc. distribute cash to shareholders?

In 2024, Natural Alternatives International, Inc. (NAII) spent $0.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.