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
ORGOOrganogenesis Holdings Inc.
$2.43$313M
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
← 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
HomeStocksORGOCash Flow

Organogenesis Holdings Inc. (ORGO) Cash Flow Statement

10Y historyFree accessUpdated daily

Cash flow generation is highly inconsistent, as demonstrated by the 2026Q1 OCF/NI ratio of -0.38 and wild swings in FCF margins ranging from -36.2% to 48.3%.

ORGO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16
Cash from Operations30.75M-10.31M14.21M30.92M24.86M61.98M5.47M-33.53M-60.74M-586.6K-562.23K
Operating CF Margin %--1.83%2.95%7.14%5.51%13.26%1.62%-12.85%-31.4%--
Operating CF Growth %-392%-172.56%-54.04%24.37%-59.89%1033.88%116.3%44.8%-10254.34%-4.33%-
Net Income-284K37.03M861K4.95M15.53M94.9M17.23M-40.45M-64.83M-2.09M-208.7K
Depreciation & Amortization30.95M26.94M17.03M23.45M10.73M16.68M8.18M9.43M6.98M5.63M7.32M
Stock-Based Compensation6.87M13.3M10.58M9M6.55M3.86M1.66M936K1.07M919K473K
Deferred Taxes-4.61M9.5M-10.72M2.01M1.98M-31.98M112K111K186K00
Other Non-Cash Items35.97M35.3M45.35M9.59M24.15M17.8M6.03M6.12M18.25M-155.75K-303.8M
Working Capital Changes-41.14M-132.38M-48.89M-18.07M-34.08M-39.29M-27.76M-9.67M-22.4M1.51M-353.54K
Change in Receivables-16.97M-115.8M-31.8M5.54M-8.77M-30.23M-17.57M-4.69M-7.11M-7.01M-6.56M
Change in Inventory-17.91M-17.91M-6.2M6.58M-9.41M-9.3M-6.7M-11.06M-5M-1.49M-5.37M
Change in Payables-35K-528K-2.37M-108K3.26M3.85M-4.1M4.7M-60K00
Cash from Investing-13.67M-14.15M-10.03M-24.36M-33.9M-31.22M-23.5M-6.23M-1.86M-14.87M-310M
Capital Expenditures-13.67M-14.15M-10.03M-24.36M-33.9M-31.22M-17.68M-6.23M-1.86M-2.43M-1.36M
CapEx % of Revenue2.66%2.51%2.08%5.63%7.52%6.68%5.23%2.39%0.96%--
Acquisitions000000-5.82M01K-11.79M0
Investments-----------
Other Investing000000001K-658K-310M
Cash from Financing-35.52M-17.36M27.64M-5.5M-2.2M-1.04M42.47M78.73M81.64M-327.58K311.48M
Debt Issued (Net)-10.73M-1.17M-67.64M-5.17M-3.01M-2.01M-15.91M37.23M1.07M100K11.98M
Equity Issued (Net)132K157K95.21M002.2M64.73M-8.84M-151K-427.58K0
Dividends Paid00-1.8M00000000
Share Repurchases00-25.48M0000-6.76M000
Other Financing-24.92M-16.35M1.87M-332K814K-1.22M-6.35M50.34M80.72M19.19M-5.2M
Net Change in Cash-18.43M-41.82M31.81M1.05M-11.24M29.72M24.44M38.97M19.05M-914.18K914.01K
Free Cash Flow17.08M-24.46M4.18M6.55M-9.04M30.76M-12.21M-39.76M-62.6M-3.01M-1.92M
FCF Margin %3.33%-4.34%0.87%1.51%-2%6.58%-3.61%-15.24%-32.36%--
FCF Growth %343.99%-685.73%-36.27%172.5%-129.39%351.87%69.29%36.48%-1977.8%-56.64%-
FCF per Share0.13-0.190.030.05-0.070.23-0.11-0.43-0.90-0.05-0.22
FCF Conversion (FCF/Net Income)-60.15x-0.28x16.50x6.25x1.60x0.66x0.32x0.87x0.94x0.28x2.69x
Interest Paid004.97M5.44M2.65M5.79M9.61M8.15M5.42M6.08M3.96M
Taxes Paid3.64M06.96M3.05M1.2M607K61K49K8K96K29K

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Reimbursement and regulatory volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Remains Highly Volatile

As reported in financial statements, the relationship between net income and operating cash flow is frequently disconnected, evidenced by a 2026Q1 OCF/NI ratio of -0.38, which suggests that accounting earnings are often poor proxies for the actual cash generation capabilities of the underlying business model.

The significant divergence between net income and operating cash flow indicates that non-cash items and accruals play an outsized role in reported profitability. Investors should monitor whether this disconnect stems from aggressive revenue recognition or the timing of cash collections, as the lack of consistent conversion suggests that reported earnings may overstate the company's true economic health.

FCF Margin Instability Hinders Predictability

Based on the company's reported figures, free cash flow margins have fluctuated wildly from a peak of 48.3% in 2026Q1 to a low of -36.2% in 2025Q2, highlighting a lack of operational consistency that makes long-term cash flow forecasting exceptionally difficult for market participants.

The extreme variance in FCF margins appears to be driven by the company's inability to stabilize its cost base relative to revenue volatility. This erratic trajectory suggests that the business remains highly sensitive to external shocks, such as reimbursement changes or seasonal demand shifts, which prevent the establishment of a reliable cash-generating baseline.

Working Capital Swings Drive Liquidity

According to recent SEC filings, working capital changes have been a primary driver of cash flow, with a notable $70.5 million inflow in 2026Q1, suggesting that the company's cash position is heavily dependent on the timing of receivables and inventory management rather than core operational efficiency.

The large, inconsistent swings in working capital indicate that the company may be struggling to manage its cash conversion cycle effectively. This reliance on working capital fluctuations to bolster cash flow warrants further investigation, as it may mask underlying operational weaknesses or difficulties in collecting payments from hospital accounts.

Capital Intensity Remains Relatively Modest

As indicated by the provided data, capital expenditures have remained relatively stable, with CapEx/Revenue ratios generally hovering between 1.5% and 8.5%, suggesting that the company is not currently burdened by excessive maintenance requirements despite the specialized nature of its manufacturing facilities.

The relatively low capital intensity implies that the company's primary cash drain is not physical infrastructure, but rather the high-touch sales and distribution model. While this keeps the asset base lean, it also suggests that the company's competitive moat is maintained through ongoing operational spending rather than significant, long-term capital investments.

ORGO — Frequently Asked Questions

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

How much cash does Organogenesis Holdings Inc. (ORGO) generate from operations?

Organogenesis Holdings Inc. (ORGO) generated $-10.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Organogenesis Holdings Inc.'s free cash flow?

Organogenesis Holdings Inc. (ORGO) reported negative free cash flow of $24.5M in 2025, indicating capital requirements exceeded cash from operations.

What is Organogenesis Holdings Inc.'s capital expenditure (CapEx)?

Organogenesis Holdings Inc. (ORGO) spent $14.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.