Despite GAAP net losses, operating cash flow remained positive in seven of the last ten quarters, with 2026Q4 OCF of $30.2M against a -$11.3M net loss, though FCF was -$9.5M in 2026Q4 and cumulative net income over ten quarters was -$1.1B versus cumulative OCF of $138M.
Neogen Corporation (NEOG) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | May'26 | May'25 | May'24 | May'23 | May'22 | May'21 | May'20 | May'19 | May'18 | May'17 | May'16 | May'15 | May'14 | May'13 | May'12 | May'11 | May'10 | May'09 | May'08 | May'07 | May'06 | May'05 | May'04 | May'03 | May'02 | May'01 | May'00 | May'99 | May'98 | May'97 |
|---|
| Cash from Operations | 148M | 58.24M | 35.26M | 41.03M | 68.04M | 81.09M | 85.88M | 63.84M | 69.13M | 60.27M | 35.33M | 43.79M | 21.67M | 26.56M | 22.28M | 28.84M | 27.99M | 10.98M | 7.87M | 10.16M | 12.31M | 6.72M | 2.98M | 6.7M | 3.4M | 2.5M | 4.68M | 3.7M | 1.5M | 2.3M |
| Operating CF Margin % | 17% | 6.51% | 3.82% | 4.99% | 12.91% | 17.31% | 20.54% | 15.41% | 17.37% | 16.82% | 11% | 15.47% | 8.76% | 12.8% | 12.1% | 16.7% | 19.92% | 9.25% | 7.69% | 11.79% | 17% | 10.71% | 5.37% | 14.41% | 8.26% | 7.15% | 19.89% | 16.67% | 8.11% | 15.03% |
| Operating CF Growth % | 154.1% | 65.17% | -14.05% | -39.7% | -16.09% | -5.58% | 34.52% | -7.65% | 14.69% | 70.6% | -19.32% | 102.1% | -18.42% | 19.23% | -22.76% | 3.05% | 154.78% | 39.53% | -22.49% | -17.5% | 83.17% | 125.49% | -55.51% | 97.32% | 36.06% | -46.62% | 26.38% | 146.67% | -34.78% | 155.56% |
| Net Income | -7.9M | -1.09B | -9.42M | -22.87M | 48.31M | 60.88M | 59.48M | 60.18M | 63.22M | 43.97M | 36.54M | 33.58M | 28.03M | 27.04M | 22.39M | 22.8M | 17.52M | 13.87M | 12.1M | 9.13M | 7.94M | 5.92M | 5.1M | 4.79M | 3.94M | 3.17M | 3.07M | 2.3M | 2.2M | 1.8M |
| Depreciation & Amortization | 121.9M | 125.67M | 121.23M | 90.47M | 24.13M | 21.04M | 18.4M | 17.62M | 17.06M | 14.69M | 12.18M | 10.65M | 9.18M | 7.41M | 6.17M | 5.33M | 4.43M | 3.89M | 3.52M | 2.84M | 2.42M | 1.7M | 1.4M | 1.14M | 1.07M | 1.3M | 946K | 900K | 700K | 600K |
| Stock-Based Compensation | 13.4M | 17.29M | 13.77M | 10.18M | 7.15M | 6.44M | 6.47M | 5.54M | 4.91M | 5.26M | 5.47M | 4.45M | 3.69M | 3.06M | 2.46M | 2.24M | 2.24M | 1.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -24.3M | -57.78M | -27.42M | -19.23M | -4.7M | -640K | 1.6M | 1.2M | -3M | -292K | 1.91M | 496K | -542K | 287K | 1.34M | 2.25M | -200K | 1.55M | 450K | 813K | 485K | 309K | 512K | 420K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -19.9M | 1.07B | 9.8M | 6.67M | -2.44M | 0 | 0 | 0 | 0 | -3.92M | -2.94M | -2.48M | -4.76M | -3.11M | -1.83M | -2.99M | -709K | -682K | 1.4M | 1.2M | 754K | 274K | 250K | 571K | 0 | 0 | -1K | 600K | 100K | 0 |
| Working Capital Changes | 64.8M | -5.93M | -72.68M | -24.2M | -4.42M | -6.63M | -62K | -20.7M | -13.05M | 563K | -17.82M | -2.9M | -13.93M | -8.13M | -8.25M | -779K | 4.7M | -9.61M | -9.59M | -3.82M | 716K | -1.48M | -4.28M | -213K | -1.62M | -1.98M | 657K | -100K | -1.5M | -100K |
| Change in Receivables | 6.8M | 11.64M | -20.1M | -53.88M | -7.8M | -2.6M | -2.88M | -4.03M | -10.23M | 5.04M | -6M | -7.25M | -10.6M | -2.67M | -7.2M | -903K | -2.24M | -4.08M | -3.87M | -1.8M | -1.35M | -545K | -2.23B | -755M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 38.2M | -16.12M | -55.95M | 9.96M | -21.07M | 2.45M | -10.01M | -10.44M | -2.65M | -6.97M | -9.43M | 319K | -3.53M | -2.08M | -3.09M | -434K | 64K | -3.7M | -6.36M | -1.49M | -671K | -1.33M | -831K | -1.05M | -1.58M | -1.12M | 143K | 300K | -400K | -200K |
| Change in Payables | 19.8M | -402K | 13.75M | 18.64M | 20.24M | -2.22M | 6.75M | -1.46M | 4.38M | -1.69M | 704K | 412K | 1.97M | -1.42M | 2.33M | 1.2M | 3.01M | -2.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 70.5M | -99.19M | -29.31M | 201.04M | -97.23M | -105.56M | -88.78M | -119.15M | -83.08M | -62.14M | -61.15M | -28.45M | -51.29M | -37.95M | -15.79M | -28.04M | -25.73M | -13.97M | -12.62M | -4.7M | -23.5M | -3.23M | -7.57M | -7.81M | -3.31M | -3.71M | -2.44M | -1.2M | -1.8M | -11.4M |
| Capital Expenditures | 0 | -104.59M | -111.42M | -65.76M | -24.43M | -26.71M | -24.05M | -14.66M | -20.95M | -14.58M | -14.22M | -9.62M | -11.54M | -8.9M | -12.41M | -7.8M | -5.43M | -2.84M | -2.47M | -4.7M | -2.69M | -2.69M | -5.04M | -2.46M | -1.72M | -1.1M | -920K | -900K | -600K | -700K |
| CapEx % of Revenue | - | 11.69% | 12.06% | 8% | 4.63% | 5.7% | 5.75% | 3.54% | 5.26% | 4.07% | 4.43% | 3.4% | 4.67% | 4.29% | 6.74% | 4.51% | 3.87% | 2.39% | 2.41% | 5.46% | 3.72% | 4.28% | 9.09% | 5.29% | 4.18% | 3.15% | 3.91% | 4.05% | 3.24% | 4.58% |
| Acquisitions | 0 | 5.08M | 108K | 12.55M | -38.74M | -50.77M | -13.16M | -6.39M | -468K | -34.03M | -42.49M | -6.55M | -39.27M | -13.32M | -4.01M | 0 | -20.3M | -11.13M | -10.15M | 0 | -20.66M | -874K | -10.03M | -1.85M | -3.59M | -4.75M | -2.65M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 70.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.04B | -2.46B | 0 | 0 | 0 | -600K | -3.7M | 100K |
| Cash from Financing | -99.4M | -1.6M | 1.92M | -118.08M | 6.81M | 33.54M | 29.41M | 13.9M | 22.84M | 25.07M | 15.31M | 11.03M | 19.61M | 12.49M | 6.88M | 12.03M | 6.71M | 2.56M | 5.59M | 6.01M | 11.02M | -2.88M | 4.89M | 154K | 1.08M | -136K | -1.1M | -2.1M | 300K | 9.2M |
| Debt Issued (Net) | 0 | -321K | -420K | -100M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.96M | 9.96M | -3.9M | 3.9M | 0 | -77K | -499K | -49K | 0 | -100K | -1.1M |
| Equity Issued (Net) | 0 | 2.24M | 2.46M | 1.2M | 7.93M | 34.63M | 29.41M | 13.9M | 23.26M | 21.15M | 12.36M | 8.56M | 14.85M | 9.53M | 5.8M | 10.26M | 5.9M | 1.99M | 5.06M | 15.44M | 1.5M | 766K | 995K | 154K | 1.16M | 363K | -1.06M | -2.1M | 300K | 10.3M |
| 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 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.13M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -923K | 0 | 0 | -29K | -257K | 0 | -558K | -315K | -573K | -1.33M | -2.2M | 0 | 0 |
| Other Financing | -99.4M | -3.52M | -118K | -19.28M | -1.12M | -1.09M | 0 | 0 | -423K | 3.92M | 2.94M | 2.48M | 4.76M | 2.96M | 1.08M | 1.77M | 809K | 564K | 531K | 531K | 328K | 250K | 4.89B | 0 | 0 | 0 | 1K | 0 | 100K | 0 |
| Net Change in Cash | 121.3M | -41.61M | 7.37M | 118.77M | -31.13M | 9.33M | 24.58M | -41.39M | 5.51M | 22.31M | -10.8M | 25.39M | -9.36M | 987K | 13.2M | 27.02M | 321K | 6.41M | 61K | 215K | 1.81M | 1.97M | 304K | -951K | 1.16M | -1.35M | 1.14M | 400K | 0 | 100K |
| Free Cash Flow | 148M | -46.35M | -76.16M | -24.73M | 43.61M | 54.38M | 61.83M | 49.18M | 48.19M | 45.7M | 21.11M | 34.17M | 10.13M | 17.66M | 9.86M | 21.05M | 22.56M | 8.15M | 5.4M | 5.45M | 8.87M | 4.03M | -2.06M | 4.24M | 1.68M | 1.4M | 3.76M | 2.8M | 900K | 1.6M |
| FCF Margin % | 17% | -5.18% | -8.24% | -3.01% | 8.27% | 11.61% | 14.78% | 11.87% | 12.11% | 12.75% | 6.57% | 12.07% | 4.09% | 8.51% | 5.36% | 12.19% | 16.05% | 6.86% | 5.27% | 6.33% | 12.24% | 6.43% | -3.72% | 9.12% | 4.09% | 4% | 15.97% | 12.61% | 4.86% | 10.46% |
| FCF Growth % | 419.3% | 39.14% | -207.97% | -156.71% | -19.8% | -12.05% | 25.71% | 2.07% | 5.45% | 116.48% | -38.23% | 237.51% | -42.68% | 79.08% | -53.13% | -6.69% | 176.81% | 50.85% | -0.95% | -38.49% | 119.81% | 295.64% | -148.63% | 152.53% | 20.19% | -62.81% | 34.14% | 211.11% | -43.75% | 900% |
| FCF per Share | 0.68 | -0.21 | -0.35 | -0.13 | 0.40 | 0.51 | 0.58 | 0.47 | 0.46 | 0.45 | 0.21 | 0.34 | 0.10 | 0.18 | 0.10 | 0.22 | 0.24 | 0.09 | 0.06 | 0.06 | 0.10 | 0.04 | -0.02 | 0.05 | 0.02 | 0.02 | 0.06 | 0.04 | 0.01 | 0.03 |
| FCF Conversion (FCF/Net Income) | -18.73x | -0.05x | -3.74x | -1.79x | 1.41x | 1.33x | 1.44x | 1.06x | 1.09x | 1.38x | 0.97x | 1.31x | 0.77x | 0.98x | 0.99x | 1.26x | 1.60x | 0.79x | 0.65x | 1.11x | 1.55x | 1.14x | 0.58x | 1.40x | 0.86x | 0.79x | 1.52x | 1.61x | 0.68x | 1.28x |
| Interest Paid | 0 | 68.14M | 73.17M | 42.62M | 72K | 78K | 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 | 0 | 26.54M | 22.3M | 15.47M | 17.24M | 14.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 NEOG stock.
Neogen Corporation (NEOG) generated $148.0M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.
Neogen Corporation (NEOG) generated $148.0M in free cash flow in 2026. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Neogen Corporation (NEOG) spent $0.0M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Integration and margin recovery
Metrics are mathematically derived from official filings.
Cash Conversion Diverges from GAAP Losses
Despite persistent GAAP net losses, operating cash flow remained positive in seven of the last ten quarters, with 2026Q4 OCF of $30.2M against a -$11.3M net loss, as per reported financials.
The persistent gap between net income and operating cash flow is largely attributable to substantial non-cash charges, including D&A averaging around $30M per quarter and merger-related impairments. This suggests that the reported losses overstate the cash burn, but the negative OCF/NI ratios (e.g., -2.67 in 2026Q4) indicate that earnings quality is distorted by one-time items. Investors should monitor whether the positive cash generation can be sustained as integration costs subside.
FCF Volatility Masks Underlying Stabilization
Free cash flow swung from -$62.4M in 2024Q3 to $43.4M in 2026Q2, with 2026Q4 FCF at -$9.5M, reflecting erratic capital spending and working capital swings, as disclosed in quarterly cash flow statements.
The FCF margin has been highly volatile, ranging from -27.3% to 19.3%, but the most recent quarters show a narrowing of losses, with 2026Q3 and 2026Q2 posting positive FCF. This suggests that the integration-related cash drag may be easing, though the negative FCF in 2026Q4 indicates that working capital demands remain unpredictable. The trajectory appears to be stabilizing, but a sustained positive FCF margin is not yet evident.
Capital Intensity Elevated During Integration
Capital expenditures averaged roughly $21M per quarter over the last ten quarters, with CapEx/Revenue peaking at 17.7% in 2025Q1, indicating significant investment in the combined asset base, as per reported figures.
The elevated capital intensity relative to revenue (typically 5-15%) suggests that Neogen is investing heavily in capacity and infrastructure to support the expanded 3M Food Safety business. While some of this spending may be growth-oriented, the high depreciation charges (around $30M quarterly) imply a substantial maintenance component. Investors should assess whether the increased capital base will generate sufficient returns to justify the spending, especially given the current sub-2% operating margin.
Working Capital Swings Distort Cash Flow
Working capital changes contributed positively in most quarters, with a $17.5M inflow in 2026Q4, but swung to -$61.2M in 2024Q3, highlighting significant volatility in collections and payables, as per cash flow data.
The erratic working capital movements, particularly the large negative swing in 2024Q3 and the positive contributions in recent quarters, suggest that Neogen is managing its receivables and inventory aggressively, possibly to offset integration-related disruptions. The positive working capital inflows in 2026Q4 and 2026Q1 may indicate improved collection efficiency, but the sustainability is uncertain given the revenue decline. Investors should monitor whether working capital becomes a consistent source or use of cash.
No Capital Returns Amid Integration
Neogen paid no dividends and made no share repurchases over the last ten quarters, while acquisition-related cash flows were minimal except for a $121.7M outflow in 2026Q1, as reported in cash flow statements.
The complete absence of dividends and buybacks indicates that management is prioritizing balance sheet flexibility and integration-related spending over shareholder returns. The $121.7M acquisition outflow in 2026Q1 likely relates to the 3M Food Safety deal, suggesting that capital deployment is focused on integration rather than returning cash. This is consistent with a company in transition, but investors should expect a shift toward capital returns once free cash flow stabilizes.
Cumulative Losses vs. Positive Cash Flow
Over the last ten quarters, cumulative net income was approximately -$1.1B, while cumulative operating cash flow was roughly $138M, a divergence driven by massive non-cash charges, as per reported financials.
The stark contrast between cumulative net losses and positive operating cash flow underscores the impact of non-cash impairments and amortization, particularly the $612.2M loss in 2025Q4. This suggests that the underlying cash-generating ability of the business is stronger than GAAP earnings imply, but it also raises questions about the sustainability of the asset base. Investors should focus on cash flow metrics to gauge the true economic performance, while remaining cautious about the potential for further write-downs.
Cash Flow Obscures Integration Costs
While operating cash flow appears healthy, the cash flow statement does not fully capture the economic cost of integration, as SBC of $3-5M quarterly and acquisition-related outflows are not separately disclosed, according to available data.
The cash flow statement shows positive operating cash flow, but this may be flattered by the add-back of non-cash charges and the timing of working capital. The $121.7M acquisition outflow in 2026Q1 is a clear cash cost, but other integration expenses may be embedded in operating cash flows. Additionally, stock-based compensation, while non-cash, dilutes shareholders and should be considered when evaluating true cash generation. Investors should adjust for these items to assess the quality of reported cash flows.