Free cash flow remains volatile, ranging from 1.7% to 24.9% of revenue, as working capital friction—highlighted by a $33.4M outflow in 2025Q4—frequently disrupts cash conversion.
| 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'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 |
|---|
| Cash from Operations | 82.69M | 64.06M | 158.51M | 120.08M | 90.78M | 94.63M | 140.24M | 63.25M | 89.65M | 63.38M | 47.79M | 33.42M | 42.29M | 49.2M | 28.43M | 45.17M | -4.74M | -25.79M | 38.9M | 37.49M | 35.26M | 4.86M | 35.4M | 21.83M | 11.72M | -17.48M | -10.22M | -4.4M | -7M |
| Operating CF Margin % | - | 6.53% | 16.7% | 13.62% | 10.54% | 13.39% | 23.74% | 10.1% | 14.59% | 12.16% | 12.42% | 8.94% | 11.6% | 14.4% | 10.47% | 12.33% | -1.24% | -10.14% | 13.49% | 12.88% | 11.24% | 1.87% | 10.73% | 11.76% | 7.37% | -7.05% | -2.73% | -1.6% | -4.85% |
| Operating CF Growth % | -153.33% | -59.59% | 32.01% | 32.27% | -4.06% | -32.53% | 121.73% | -29.45% | 41.45% | 32.62% | 43.01% | -20.98% | -14.05% | 73.06% | -37.06% | 1053.42% | 81.63% | -166.28% | 3.77% | 6.33% | 624.84% | -86.26% | 62.17% | 86.28% | 167.04% | -71.02% | -132.27% | 37.14% | - |
| Net Income | 53.72M | 53.83M | 64.09M | 72.88M | 74.05M | 50.33M | 44.52M | 40.77M | 50.89M | 62.31M | 22M | 35.63M | -16.91M | 7.31M | 19.58M | 29M | -639K | -71.27M | -212.58M | 15.15M | 21.74M | 9.66M | 41.47M | -2.17M | -27.72M | -14.7M | 45.38M | -34.8M | -8M |
| Depreciation & Amortization | 62.53M | 61.93M | 55.56M | 46.61M | 53.16M | 43.39M | 38.29M | 38.28M | 37.05M | 30.76M | 20.36M | 19.11M | 23.8M | 20.21M | 13.68M | 15.27M | 15.65M | 17.33M | 18.91M | 14.85M | 14.85M | 13.72M | 13.62M | 10.44M | 10.92M | 11.92M | 14.31M | 15.2M | 5.6M |
| Stock-Based Compensation | 22.44M | 29.54M | 23.31M | 25.59M | 23.11M | 25.61M | 23.12M | 9.34M | 7.71M | 5.49M | 4.29M | 4.39M | 4.33M | 5.57M | 4.58M | 3.28M | 2.05M | 2.05M | 2.76M | 940K | 0 | 0 | 0 | 208K | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -8.07M | -8.85M | -15.91M | -14.73M | -18.65M | -3.94M | -4.11M | -4.33M | -6.08M | -2.56M | -1.77M | -1.69M | -6.74M | 3.04M | -14.98M | 78K | 5.55M | 1.36M | -33.67M | 1.06M | 3.56M | -2.46M | -15.38M | 48K | 4.27M | 6.69M | -3.61M | -1.7M | -1.3M |
| Other Non-Cash Items | 3.84M | 2.74M | 12.55M | 11.05M | 3.85M | 6.25M | -1.12M | 6.63M | 3M | -18.77M | 4.67M | -17.59M | 40.84M | 3.77M | 6.48M | 8.72M | 4.93M | 32.46M | 231.46M | 5.49M | 656K | 386K | 257K | 382K | 2.57M | -116.93M | -75.94M | 14.6M | 300K |
| Working Capital Changes | -51.77M | -75.13M | 18.92M | -21.33M | -44.74M | -27.01M | 39.54M | -27.44M | -2.93M | -13.85M | -1.77M | -6.43M | -3.03M | 9.3M | -910K | -11.17M | -32.28M | -7.72M | 32.02M | 0 | -5.55M | -16.43M | -4.56M | 12.92M | 21.68M | 95.55M | 9.65M | 2.3M | -3.6M |
| Change in Receivables | -5.24M | -27.27M | -6.19M | -127K | -23.25M | -25.36M | 18.03M | -3.6M | -1.16M | -2.08M | -6.39M | -7.53M | 3.53M | 9.02M | 2.26M | 4.82M | 880K | 880K | 37.76M | 1.96M | 1.96M | 1.89M | -992K | -6.22M | 9.36M | 0 | 0 | 0 | 0 |
| Change in Inventory | -42.51M | -36.1M | 4.78M | 11.37M | -48.55M | -19.08M | 22.1M | -7.4M | -15.6M | -13.59M | -2.92M | -3.34M | -991K | 690K | -4.36M | -6.06M | 139K | 7.51M | 19.9M | 6.85M | -6.55M | -5.75M | -12.72M | 8.27M | 19.63M | 8.92M | -13.51M | 6.1M | -8.3M |
| Change in Payables | 17.06M | 3.71M | 13.06M | -20.45M | 30.33M | 24.52M | -14.48M | -14.8M | 11.24M | 8.99M | 10.59M | 2.17M | -4.7M | 0 | 3.78M | -3.96M | 0 | -1.9M | -8.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -79.37M | -74.32M | -208.19M | -19.89M | -42.54M | -306.7M | -13.16M | -63.84M | -45.59M | -177.38M | -12.87M | -1.63M | -89.77M | -72.96M | 2.98M | -4.22M | 8.75M | 19.71M | -338.4M | -7.64M | 32.8M | -14.97M | -22.57M | -41.66M | -23.84M | 12.44M | 35.84M | -900K | -14.8M |
| Capital Expenditures | -15.48M | -15.63M | -17.16M | -19.96M | -19.64M | -22.18M | -10.52M | -10.74M | -14.66M | -9.09M | -8.46M | -5.55M | -5.42M | -4.99M | -4.31M | -4.22M | -2.66M | -1.32M | -17.95M | -4.83M | -8.56M | -3.55M | -2.41M | -21.62M | -2.95M | -8.64M | -10.14M | -13.9M | -15.1M |
| CapEx % of Revenue | 1.54% | 1.59% | 1.81% | 2.26% | 2.28% | 3.14% | 1.78% | 1.72% | 2.39% | 1.74% | 2.2% | 1.49% | 1.48% | 1.46% | 1.59% | 1.15% | 0.69% | 0.52% | 6.22% | 1.66% | 2.73% | 1.36% | 0.73% | 11.65% | 1.86% | 3.48% | 2.71% | 5.06% | 10.47% |
| Acquisitions | -63.95M | -64.29M | -191.2M | 0 | -21.57M | -284.73M | 0 | -53.14M | -29.6M | -168.33M | -8.96M | 3.58M | -88.24M | -80.77M | 0 | 0 | 0 | 0 | 0 | -3.01M | 13.16M | -71K | -54.53M | -44.3M | 0 | 45.82M | -7.14M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 59K | 5.6M | 173K | 69K | -1.33M | 200K | -2.63M | 42K | -1.33M | 46K | 4.55M | 336K | 3.88M | 12.8M | 7.28M | 0 | 0 | 4.05M | -320.45M | -26.47M | 1.53M | 7.34M | -367K | 824K | 1.98M | -1.22M | 65.8M | 4.8M | 300K |
| Cash from Financing | 280.23M | 276.33M | 56.94M | -97.85M | -60.15M | 204.75M | -84.36M | -3.94M | -60.16M | 143.33M | -23.19M | -21.54M | 40.28M | 18.57M | -21.11M | -43.09M | -11.56M | 0 | 196.93M | 758K | 2.13M | 850K | 3.23M | 799K | -8.23M | -6.28M | 61.19M | 5.4M | -2.7M |
| Debt Issued (Net) | -266.67M | -287.63M | 66.93M | -86.55M | 10.91M | 238.88M | -35.39M | 16.1M | -19.39M | 149.84M | -16.25M | -17.5M | 43.5M | 21.5M | -18M | -40.11M | -76.45M | 0 | 210M | 0 | 0 | -26K | 0 | 0 | -9.44M | -8.12M | -15.8M | 4.9M | -2.3M |
| Equity Issued (Net) | 563.52M | 575.11M | 0 | 0 | -21.72M | 0 | -5.5M | -16.93M | -9.41M | -2.46M | -1.63M | -3.57M | -1.67M | -526K | 0 | 0 | 64.89M | 0 | -6.38M | 335K | 1.09M | 876K | 3.23M | 799K | 1.21M | 1.84M | 76.99M | 500K | -400K |
| 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 |
| Share Repurchases | -52.16M | -39.28M | 0 | 0 | -10M | 0 | -5.5M | -10M | -5.85M | -370K | -1.63M | -1.63M | -1.67M | -526K | -543K | 0 | 0 | 0 | -6.44M | -7.84M | -3.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -600K |
| Other Financing | -16.62M | -11.15M | -9.99M | -11.3M | -49.34M | -34.12M | -43.47M | -3.1M | -31.36M | -4.05M | -5.3M | -467K | -1.55M | -2.4M | -3.11M | -2.99M | 0 | 0 | -6.69M | 423K | 1.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 282.75M | 266.88M | 8.94M | 4.95M | -17.29M | -7.66M | 46.11M | -3.1M | -18.01M | 31.95M | 8.15M | 8.81M | -9.83M | -4.81M | 10.95M | -1.95M | -6.55M | -5.67M | -103.39M | 33.4M | 69.03M | -13.05M | 18.3M | -19.6M | -19.33M | -10.9M | 88.59M | 1.1M | -26.1M |
| Free Cash Flow | 67.2M | 48.43M | 141.35M | 100.11M | 71.14M | 72.45M | 129.72M | 52.51M | 74.99M | 54.28M | 39.33M | 27.86M | 36.87M | 44.21M | 24.12M | 40.96M | -7.4M | -27.11M | -334.73M | 32.95M | 26.69M | 1.31M | 32.99M | 203K | 8.77M | -26.12M | -20.36M | -18.3M | -22.1M |
| FCF Margin % | 6.69% | 4.94% | 14.89% | 11.36% | 8.26% | 10.25% | 21.96% | 8.39% | 12.21% | 10.41% | 10.22% | 7.46% | 10.11% | 12.94% | 8.88% | 11.18% | -1.93% | -10.66% | -116.04% | 11.32% | 8.51% | 0.5% | 10% | 0.11% | 5.51% | -10.54% | -5.45% | -6.66% | -15.33% |
| FCF Growth % | -52.79% | -65.74% | 41.19% | 40.74% | -1.81% | -44.15% | 147.05% | -29.98% | 38.14% | 38.04% | 41.14% | -24.43% | -16.6% | 83.28% | -41.1% | 653.68% | 72.71% | 91.9% | -1115.78% | 23.45% | 1933.05% | -96.02% | 16149.75% | -97.68% | 133.56% | -28.26% | -11.27% | 17.19% | - |
| FCF per Share | 1.63 | 1.32 | 3.91 | 2.78 | 1.98 | 2.02 | 3.64 | 1.48 | 2.11 | 1.54 | 1.13 | 0.80 | 1.07 | 1.29 | 0.71 | 1.22 | -0.31 | -1.70 | -23.29 | 2.32 | 1.90 | 0.09 | 2.35 | 0.01 | 0.65 | -1.94 | -1.53 | -1.80 | -1.94 |
| FCF Conversion (FCF/Net Income) | 1.25x | 1.19x | 2.47x | 1.65x | 1.23x | 1.88x | 3.15x | 1.55x | 1.83x | 1.06x | 2.17x | 0.94x | -1.74x | 6.73x | 1.46x | 1.56x | 6.90x | 0.36x | -0.19x | 2.47x | 1.62x | 0.50x | 0.85x | -10.06x | -0.42x | 1.19x | -0.23x | 0.13x | 0.88x |
| Interest Paid | 12.24M | 0 | 32.67M | 25.3M | 14.26M | 6.21M | 5.53M | 8.39M | 8.92M | 5.83M | 2.92M | 3.78M | 3.79M | 2.29M | 2.07M | 12.46M | 25.9M | 22.78M | 156K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 9.79M | 0 | 21.15M | 36.9M | 20.29M | 11.3M | 5.88M | 14.26M | 20.32M | 21.12M | 14.06M | 10.69M | 6.09M | 2.2M | 3.44M | 1.91M | 2.15M | 954K | 1.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital volatility
According to quarterly financial data, Novanta consistently reports operating cash flow significantly higher than net income, with an OCF/NI ratio peaking at 3.74 in 2024Q4, suggesting that non-cash charges and accrual accounting play a dominant role in the company's reported bottom-line profitability metrics.
The persistent gap between net income and operating cash flow indicates that reported earnings are heavily impacted by non-cash expenses, likely amortization from past acquisitions. Investors should interpret this as a sign that cash generation is more resilient than the volatile net income figures suggest, though it warrants caution regarding the true economic earnings power.
As reported in financial statements, free cash flow margins have fluctuated wildly from a low of 1.7% in 2025Q3 to a high of 24.9% in 2024Q4, highlighting the inherent instability in cash conversion cycles for a hardware-focused OEM supplier operating across multiple distinct technology segments.
This erratic FCF trajectory appears to be driven by the timing of large OEM orders and subsequent working capital swings rather than structural changes in business health. The lack of a consistent FCF margin trend suggests that management's ability to forecast cash generation remains challenged by the lumpy nature of its industrial and medical supply contracts.
Based on reported figures, working capital changes have been a significant drag on cash flow, notably in 2025Q4 when a $33.4M outflow occurred, indicating that inventory management and collection cycles are currently creating substantial friction in the company's ability to convert operational success into liquid cash.
The sharp swings in working capital suggest that Novanta is struggling to balance just-in-time delivery requirements for its OEM partners with efficient inventory management. This volatility may indicate that the company is forced to hold excess components to mitigate supply chain risks, which directly suppresses short-term cash availability.
Data from recent filings shows that Novanta maintains a disciplined capital expenditure profile, with CapEx/Revenue ratios consistently hovering between 0.9% and 2.9%, suggesting that the company is not currently engaged in a massive, capital-intensive expansion of its physical manufacturing footprint at this time.
The relatively low capital intensity implies that the business model is more focused on intellectual property and design-in integration than on heavy asset replacement. This allows for higher potential FCF conversion, provided that working capital requirements do not continue to absorb the cash generated by the core operations.
As evidenced by the $63.2M net acquisition outflow in 2025Q2, Novanta continues to prioritize inorganic growth through a string-of-pearls strategy, which frequently offsets the cash generated from operations and limits the capital available for direct shareholder returns like dividends or large-scale share repurchases.
The reliance on acquisitions to drive growth suggests that management views external technology integration as the primary path to maintaining its competitive moat. Investors should monitor whether these deployments generate sufficient returns on invested capital to justify the ongoing cash consumption and the potential for operational complexity.
Quick answers to the most common questions about buying NOVT stock.
Novanta Inc. (NOVT) generated $64.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Novanta Inc. (NOVT) generated $48.4M 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.
Novanta Inc. (NOVT) spent $15.6M 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, Novanta Inc. (NOVT) spent $39.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.