Cash flow generation is highly erratic, evidenced by an OCF/NI ratio that swung from a positive 12.27 in 2025Q3 to a negative 27.85 in 2025Q2.
| 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 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | -599.9M | -748M | -651M | 10.4M | 173.2M | -468.4M | 261M | 151.94M | 272.58M | 409.02M | 421.23M | 581.68M | 352.52M | 884.42M | 1.82B | 982.14M | 727.54M | 206.65M | 123.09M | -512.04M | 391.78M | -328.17M | 179.51M | 33.13M | 251.35M | 53.85M | 5.61M | -248.08M | 286.25M | 60.7M | 101.37M |
| Operating CF Margin % | - | -70.12% | -60.88% | 0.91% | 17.33% | -43.51% | 26.72% | 13.32% | 25.31% | 33.5% | 29.77% | 31.56% | 16.52% | 42.92% | 212.75% | 194.57% | 195.98% | 2351.99% | 837.58% | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating CF Growth % | 779.92% | -14.9% | -6359.62% | -94% | 136.98% | -279.46% | 71.78% | -44.26% | -33.36% | -2.9% | -27.58% | 65.01% | -60.14% | -51.29% | 84.89% | 34.99% | 252.07% | 67.88% | 124.04% | -230.7% | 219.38% | -282.81% | 441.86% | -86.82% | 366.76% | 859.21% | 102.26% | -186.67% | 371.58% | -40.12% | - |
| Net Income | 175M | 189.5M | 33.9M | -63.7M | 25.7M | 18.1M | -40.2M | -142.13M | -70.6M | -127.97M | -199.38M | -247.02M | -469.56M | 310.42M | 180.92M | 78.32M | 37.99M | 272K | 23.68M | 38.6M | 206.51M | 15.06M | 57.72M | 4.77M | -68.78M | -124.78M | -16.52M | 19.83M | -1.2M | 78.9M | 50.1M |
| Depreciation & Amortization | 2.5M | 5.4M | 8.3M | 12.1M | 14.8M | 11M | 19.12M | 31.91M | 27.2M | 78.67M | 25.34M | 118.35M | 272.29M | 307.03M | 78.62M | 47.16M | 38.97M | 38.59M | 64.73M | 110.75M | 123.29M | 109.92M | 108.06M | 109.49M | 71.51M | 34.24M | 28.85M | 13.34M | 103.92M | 74.3M | 19.3M |
| Stock-Based Compensation | -6.1M | 7.6M | 0 | 9.7M | 4.6M | 4.7M | 2.4M | 3.78M | 2.37M | 5.62M | 5.18M | 7.29M | 10.73M | 5.65M | 2.93M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | -120.6M | 0 | 0 | 700K | 215K | -1.4M | 3.12M | -3.29M | 731K | 4.52M | 68.93M | 37.84M | -21.13M | 62.39M | 29.9M | -7.76M | 40.76M | 2.81M | -2.04M | -155.95M | -2.59M | -10.14M | 0 | 0 | 87.58M | 40.93M | -53.27M | -21.83M | -39.3M | 16.4M |
| Other Non-Cash Items | -805.7M | -877.6M | -644.5M | 30.7M | 135.6M | -551.01M | -12.02M | 95.5M | -17.11M | 23.35M | 11.87M | 165.75M | 341.14M | -307.54M | 103.81M | 37.34M | 271.14M | 6.08M | -162.07M | 127.31M | 139.06M | -516.19M | -175.89M | -60.85M | 221.34M | 392.55M | -90.95M | -216.12M | 428.41M | -44M | 50.38M |
| Working Capital Changes | 42M | 47.7M | -48.7M | 21.6M | -8.2M | 48.6M | 293.1M | 159.75M | 334M | 428.61M | 573.69M | 468.37M | 160.09M | 589.99M | 1.39B | 789.43M | 387.21M | 120.94M | 193.94M | -786.66M | 78.87M | 65.62M | 199.75M | -20.29M | 27.27M | -335.73M | 43.31M | -11.86M | -223.05M | -9.2M | -34.81M |
| Change in Receivables | 27.6M | 79.7M | 0 | 47.8M | 4.2M | 33.6M | 86.3M | 126.88M | 144.31M | 0 | 128.4M | 46.46M | -37.39M | 224.54M | -53.87M | -36.45M | -48.47M | -32.85M | 53.88M | -79.11M | 3.3M | 43.31M | -108.6M | -11.11M | 18.95M | -151.64M | -17.36M | 34.33M | -95.49M | -28.7M | -14.11M |
| Change in Inventory | 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 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -189.9M | 75.57M | 30.93M | 208.47M | 965K | -5.32M | -16.23M | 39.01M | -13.34M | -16.03M | 24.1M | -200K |
| Cash from Investing | 1.43B | 1.85B | 478.5M | -100.3M | -149.1M | -1.01B | -527.9M | -587.44M | -344.87M | -839.22M | -791.62M | 280.37M | -958.25M | -2.41B | 262.87M | -2.66B | -1.7B | -3.16M | 40.44M | -122.96M | -261.5M | -104.8M | 39.63M | -18.78M | 75.94M | 428.09M | 741.76M | 518.47M | -218.25M | -443.6M | -558.25M |
| Capital Expenditures | -53.6M | -2.9M | -270.9M | -2.2M | -5.5M | -847.27M | -277.32M | -1.95M | -9.02M | -10.71M | -33.52M | -37.49M | -11.43M | -28.91M | -19.22M | -3.82M | -3.82M | -3.7M | -5.71M | -3.95M | -4.4M | -11.28M | -7.59M | -19.19M | -12.8M | -12.29M | -3.43M | -29.29M | -20.33M | -13.7M | -5.24M |
| CapEx % of Revenue | 4.47% | 0.27% | 25.33% | 0.19% | 0.55% | 78.71% | 28.39% | 0.17% | 0.84% | 0.88% | 2.37% | 2.03% | 0.54% | 1.4% | 2.25% | 0.76% | 1.03% | 42.11% | 38.85% | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 0 | 0 | 0 | 37.8M | 42.2M | 23.3M | 0 | 2.08M | 2.84M | 6.33M | 14.8M | 7.99M | 7.33M | 11.77M | 25.19M | 23.51M | 2.21B | 299.36M | 319.25M | 193.94M | 99.06M | 624.67M | 3.79M | 28.1M | 76.86M | 0 | 631.63M | 1.12B | 1.43B | 1.88B | 1.46B |
| Other Investing | 443.5M | -228.1M | 672.4M | -142.7M | -40.7M | 14.2M | 796K | 440.67M | 80.6M | 449.11M | 97.06M | 1.17B | -154.12M | 300.98M | 729.97M | 10.74M | -544.84M | -983K | 49.24M | 34.06M | -139.24M | -90.19M | -16.73M | -77.07M | -96M | 369.96M | 672.07M | 291.77M | 419.29M | -113.97M | 522.24M |
| Cash from Financing | -800.1M | -1.1B | 182.9M | 70.8M | -13.4M | 1.38B | 131.8M | 530.83M | 166.74M | 430.36M | 316.23M | -734.25M | 556.68M | 1.49B | -2B | 1.69B | 1.01B | -313.59M | -76.75M | 512.66M | -163.31M | 159.69M | 7.58M | 9.49M | -395.7M | -375.02M | -947.86M | -335.32M | 219.47M | 482.5M | 454.47M |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | 0 | -3.5M | 20M | 0 | -50M | 9.9M | -4.61M | 0 | 0 | 13.91M | -5.89M | -4.14M | -382.49M | -217.9M | 0 | 354.44M | 0 | 324.13M | 3K | -14.52M | -3.4M | 927K | -47.02M | -928K | 312K | -13.27M | -27.75M | -30.63M | -6.29M | 140.8M | 12.99M |
| Dividends Paid | -3.2M | -4.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.16M | -5.12M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | -50M | 0 | -4.6M | 0 | 0 | 0 | -5.89M | -4.14M | -382.49M | -217.9M | 0 | 0 | 0 | -11M | 0 | -14.52M | -11.01M | 0 | -49.45M | -2.26M | 0 | -14.25M | -27.81M | -30.69M | -14.27M | 0 | 0 |
| Other Financing | -1.08B | -8M | -1.9M | -31M | 87.7M | -533K | -58K | -225.12M | 54.76M | 52.28M | -11.19M | -16.35M | 124.86M | 445.54M | 279.86M | -23.19M | -179.33M | -544.1M | -50.53M | 11.68M | 168.7M | -348.69M | 134.38M | 0 | -232.4M | -427.92M | -872.74M | -357.36M | 261.95M | 101.4M | -149.99M |
| Net Change in Cash | 70.3M | -1M | 10.5M | -19.1M | 10.7M | -93.7M | -135.07M | 95.33M | 94.45M | 162K | -54.16M | 127.8M | -49.04M | -41.62M | 75.9M | 16.44M | 36.88M | -110.11M | 86.78M | -122.34M | -33.03M | -273.28M | 226.72M | 23.84M | -68.41M | 106.92M | -200.48M | -64.94M | 287.47M | 99.6M | -2.41M |
| Free Cash Flow | -501.5M | -1.12B | -688.7M | -111.8M | -31.7M | -1.3B | -16.3M | 4.32M | 258.13M | 398.31M | 370.35M | 531.84M | 318.61M | -132.16M | 1.62B | 978.32M | 700.3M | 192.71M | 113.63M | -629.49M | 245.64M | -453.4M | 171.92M | -74.5M | 238.55M | 41.56M | 2.19M | -286.58M | 265.92M | 47M | 96.13M |
| FCF Margin % | -41.83% | -105.4% | -64.41% | -9.77% | -3.17% | -121.03% | -1.67% | 0.38% | 23.97% | 32.62% | 26.18% | 28.85% | 14.93% | -6.41% | 189.4% | 193.82% | 188.64% | 2193.32% | 773.17% | - | - | - | - | - | - | - | - | - | - | - | - |
| FCF Growth % | 31.68% | -63.25% | -516.01% | -252.68% | 97.57% | -7893.25% | -477.49% | -98.33% | -35.19% | 7.55% | -30.36% | 66.93% | 341.08% | -108.18% | 65.24% | 39.7% | 263.4% | 69.6% | 118.05% | -356.27% | 154.18% | -363.73% | 330.76% | -131.23% | 474.01% | 1799.36% | 100.76% | -207.77% | 465.78% | -51.11% | - |
| FCF per Share | -55.83 | -130.21 | -85.15 | -14.64 | -3.52 | -138.87 | -1.86 | 0.48 | 28.96 | 47.01 | 44.80 | 63.66 | 36.38 | -14.18 | 175.06 | 131.19 | 97.73 | 36.94 | 27.08 | -132.14 | 51.27 | -106.46 | 35.23 | -16.42 | 53.15 | 9.27 | 0.45 | -68.14 | 66.48 | 12.42 | 27.01 |
| FCF Conversion (FCF/Net Income) | -2.87x | -3.95x | -19.20x | -0.16x | 6.74x | -25.88x | -6.49x | -1.07x | -3.85x | -3.20x | -2.11x | -2.35x | -0.75x | 2.85x | 10.04x | 12.54x | 19.15x | 695.78x | 9.29x | -13.27x | 1.90x | -21.78x | 3.11x | 6.94x | -3.65x | -0.43x | 2.56x | -12.51x | -238.54x | 0.77x | 2.02x |
| Interest Paid | 153.8M | 280.2M | 0 | 0 | 168.5M | 0 | 0 | 111.14M | 100.17M | 128.39M | 389.64M | 470.72M | 560.21M | 395.76M | 219.82M | 128.95M | 88.35M | 56.69M | 83.63M | 72.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 5.7M | 7.6M | 0 | 0 | 0 | 0 | 0 | 4.08M | 10.96M | 23.5M | 19.71M | 5.71M | 38.29M | 14.75M | 37.2M | 29.46M | 6.76M | 52.91M | 8.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operational cash flow volatility
As reported in recent financial statements, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio swinging from a positive 12.27 in 2025Q3 to a deeply negative -27.85 in 2025Q2, indicating significant disconnects between accounting profits and actual cash generation.
The extreme variance in the OCF/NI ratio suggests that reported net income is heavily influenced by non-cash fair value adjustments rather than operational performance. Investors should monitor this divergence closely, as it implies that the company's bottom-line profitability may not be a reliable proxy for its ability to generate sustainable cash flow.
Based on the provided cash flow data, free cash flow margins have exhibited extreme instability, fluctuating from a peak of 85.2% in 2023Q4 to a low of -132.5% in 2024Q4, reflecting the inherent difficulty in maintaining consistent cash generation within the current mortgage servicing and origination business model.
The lack of a stable FCF trajectory suggests that the company's cash flow profile is highly sensitive to cyclical shifts and working capital requirements. This inconsistency makes it difficult to forecast long-term cash availability, potentially limiting the firm's ability to fund strategic initiatives without relying on external financing or balance sheet liquidity.
According to historical cash flow filings, working capital changes have been a primary driver of liquidity volatility, with quarterly swings ranging from a $118.4 million inflow in 2025Q3 to a $140.9 million outflow in 2025Q4, highlighting the operational complexity of managing servicing advances and related receivables.
These significant fluctuations in working capital appear to be tied to the timing of servicing advances and the cyclical nature of loan originations. Such volatility warrants further investigation, as it suggests that the company's cash position is subject to rapid, non-discretionary shifts that could strain liquidity during periods of market stress.
As indicated by the company's reported figures, capital expenditure intensity has been inconsistent, with a notable spike in 2025Q4 where CapEx reached 78.1% of revenue, suggesting that the firm occasionally requires significant reinvestment to maintain its technological infrastructure and regulatory compliance capabilities within the servicing platform.
While most quarters show minimal capital intensity, the periodic spikes in CapEx suggest that the company's infrastructure may require lumpy, non-linear investments. This pattern implies that the firm's 'capital-light' narrative may be periodically challenged by the necessity of upgrading systems to meet evolving regulatory and operational demands.
Quick answers to the most common questions about buying ONIT stock.
Onity Group Inc. (ONIT) generated $-748.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Onity Group Inc. (ONIT) reported negative free cash flow of $1.12B in 2025, indicating capital requirements exceeded cash from operations.
Onity Group Inc. (ONIT) spent $2.9M 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, Onity Group Inc. (ONIT) returned $4.2M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.