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
OTEXOpen Text Corporation
$22.09$5.4B
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
HomeStocksOTEXCash Flow

Open Text Corporation (OTEX) Cash Flow Statement

29Y historyFree accessUpdated daily

Free cash flow generation remains highly volatile, evidenced by a swing from a negative 9.2% margin in 2025Q1 to a 23.8% margin in 2026Q3, complicating the sustainability of its $246 million quarterly share repurchase program.

OTEX 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'97
Cash from Operations977.45M830.62M967.69M779.21M981.81M876.12M954.54M876.28M709.88M439.25M525.72M523.03M417.13M318.5M266.49M223.22M180.19M176.17M165.98M110.86M60.8M57.26M37.52M40.02M28.5M11.76M26.38M2.8M-8.1M-15.3M
Operating CF Margin %-16.07%16.94%17.19%28.59%24.97%31.14%30.16%26.11%18.77%28.22%30.08%25.56%24.53%22.41%20.81%19.88%22.35%22.97%17.48%14.19%13.52%12.89%22.52%18.69%7.96%23.35%3.03%-17.88%-67.7%
Operating CF Growth %258.16%-14.16%24.19%-20.64%12.06%-8.22%8.93%23.44%61.61%-16.45%0.51%25.39%30.97%19.52%19.38%23.88%2.28%6.14%49.71%82.35%6.17%52.63%-6.25%40.43%142.29%-55.41%842.04%134.57%47.06%-
Net Income513.8M436.07M465.28M150.57M397.26M310.86M234.37M285.64M242.3M1.03B284.5M234.41M218.07M148.52M125.17M123.2M87.55M56.94M53.01M21.66M4.98M20.36M23.3M27.76M16.67M10.8M25.08M20.2M-23.5M-28.2M
Depreciation & Amortization622.35M641.24M807.92M657.35M503.95M520.61M514.73M470.93M456.93M345.71M242.37M240.15M186.18M186.85M159.49M129.13M113.84M93M85.51M75.44M39.2M35.45M18.41M8.24M12.09M10.64M7.94M9.9M28M16.4M
Stock-Based Compensation38.91M104.84M140.08M130.3M69.56M51.97M29.53M26.77M27.59M30.51M25.98M22.05M19.91M15.57M18.1M11.31M9.77M5.03M3.79M5.38M5.2M000000000
Deferred Taxes-82.54M-138.62M-142.27M-149.56M-36.09M73.04M51.39M47.42M89.74M-871.2M-54.46M-14.58M-31.02M-5.8M-78.79M-17.78M-24.22M-9.91M-24.33M-19.1M-4.31M-1.17M-2.24M002.15M7.4M-11.7M00
Other Non-Cash Items74.69M96.78M-291.49M197.99M-1.26M-48.96M66.17M4.72M8.21M10.37M20.04M19.39M15.9M13.96M12.69M-447K-4.06M-3.43M5.25M709K5.44M-1.47M2.01M-4.04M-1.01M3.01M-48.26M100K100K0
Working Capital Changes-190.32M-309.7M-11.84M-207.44M48.39M-31.39M58.35M40.79M-114.88M-102.06M7.31M21.62M8.09M-40.6M29.83M-22.19M-2.69M34.54M42.74M26.77M10.29M4.1M-3.96M8.05M746K-14.83M34.21M-14.3M-12.6M-3.5M
Change in Receivables11.06M-55.81M13.16M95.06M43.88M21.62M44.2M75.51M-22.57M-126.78M8.98M43.19M-17.19M17.96M5.32M200K24.52M43.76M-5.63M11.09M9.41M6.45M-2.46M2.29M000000
Change in Inventory000000021.73M-4.97M-30.57M2.48M-8.56M5.29M3.75M340K19.8M4.25M50K33.58M15.17M5.16M-25.66M-99.37M794K000000
Change in Payables102.98M000000-21.73M-91.65M53.49M-5.67M-22.71M-36.48M-41.41M-17.81M-21.2M-11.34M-19.93M914K6.2M-3.2M-2.77M-6.84M4.86M000000
Cash from Investing-7.29M-153.51M2.06B-5.65B-970.96M-68.77M-1.47B-464.53M-444.44M-2.19B-361.18M-398.39M-1.15B-374.39M-281.54M-287.27M-109.82M-160.83M-28.42M-436.27M-54.73M-77.38M-19.61M-23.94M-467K-22.34M35.43M-10.5M-19.9M-3.6M
Capital Expenditures-169.82M-143.22M-159.29M-123.83M-93.11M-63.67M-72.71M-63.84M-105.32M-79.59M-70.01M-77.05M-42.46M-23.3M-26.02M-36.66M-19.31M-12.15M-6.89M-5.26M-19.28M-17.91M-6.11M-3.62M-2.25M-5.78M-7.05M-10.5M-17M-2.6M
CapEx % of Revenue3.27%2.77%2.79%2.73%2.71%1.81%2.37%2.2%3.87%3.4%3.76%4.43%2.6%1.79%2.19%3.42%2.13%1.54%0.95%0.83%4.5%4.23%2.1%2.03%1.47%3.91%6.25%11.35%37.53%11.5%
Acquisitions161.74M-11.69M2.22B-5.66B-873.93M-527K-1.38B-383.72M-321.09M-2.11B-293.07M-327.79M-1.11B-347.35M-255.52M-251.12M-136.03M-139.75M-21.52M-391.12M-15.21M-59.47M-28.9M-17.98M0-15.62M-6.61M000
Investments------------------------------
Other Investing780.6K11.78M-5.3M-873K-3.92M-4.57M-14.13M-16.97M-18.03M-5.94M-9.39M-10.57M-2.55M-3.75M-255.71M-518K-155.35M-151.9M0-39.06M0015.4M-2.63M-212K0790K-400K-500K-5.9M
Cash from Financing-1.02B-834.68M-2.96B4.4B138.46M-924.55M1.27B-148.37M-23.67M909.54M430.16M170.6M687.94M-31.12M302.58M-2.7M-7.39M24.8M-50.61M362.34M18.2M-58.92M21.94M-10.05M-6.29M-15.3M-88.15M107.6M36.7M-500K
Debt Issued (Net)-197.78M-35.85M-2.57B4.72B640M-610M1.44B-10M50.38M424M592M269.72M754.09M-30.68M299.31M-3.58M-3.46M-3.43M-63.62M356.75M12.77M-2.26M-386K0-12K-55K-79K-200K-600K-800K
Equity Issued (Net)-596.78M-543.9M-203.1M-21.92M-288.58M-183.95M-12.42M-26.5M0596.02M-76.14M-10.13M23.53M16.35M10.38M-987K-4.03M19.59M12.27M11.73M4.57M-56.66M22.99M-10.29M-6.28M-15.24M-88.07M107.8M37.3M500K
Dividends Paid-269.71M-271.52M-267.36M-259.55M-237.66M-210.66M-188.71M-168.86M-145.61M-120.58M-99.26M-87.63M-74.69M-17.7M0000000000000000
Share Repurchases-614.21M-543.9M-203.1M-21.92M-288.58M-183.95M-12.42M-26.5M0-8.2M-76.14M-10.13M-1.27M0-10.89M-12.5M-13.91M0000-63.84M0-17.3M-13.8M-21.27M-97.23M000
Other Financing39.96M16.6M76.91M-40M24.69M80.07M33.55M56.98M71.56M10.11M13.56M-1.36M-14.98M915K-7.11M1.86M96.65K8.63M730K-6.15M865K0-668K243K00000-200K
Net Change in Cash-15.31M-124.69M48.84M-461.96M86.11M-87.46M753.72M259.55M239.59M-840.4M583.76M272.11M-42.55M-89.3M275.61M-42.05M50.37M20.9M104.94M42.63M27.46M-77.09M40.43M6.66M22.37M-26.39M-26.34M99.9M36.7M-500K
Free Cash Flow807.63M687.4M808.4M655.37M888.7M812.45M881.83M812.44M604.57M359.66M455.71M445.99M374.67M295.2M240.47M186.56M160.88M164.02M159.08M105.6M41.52M39.35M31.41M36.4M26.25M5.98M19.32M-7.7M-25.1M-17.9M
FCF Margin %15.56%13.3%14.15%14.46%25.88%23.16%28.77%27.96%22.24%15.37%24.46%25.64%22.95%22.74%20.23%17.39%17.75%20.81%22.02%16.65%9.69%9.29%10.79%20.48%17.22%4.05%17.11%-8.32%-55.41%-79.2%
FCF Growth %15.8%-14.97%23.35%-26.25%9.39%-7.87%8.54%34.38%68.09%-21.08%2.18%19.04%26.92%22.76%28.9%15.96%-1.92%3.1%50.64%154.34%5.5%25.31%-13.73%38.68%338.89%-69.05%350.94%69.32%-40.22%-
FCF per Share3.262.612.972.423.272.973.243.012.261.411.871.811.551.251.020.800.700.770.760.520.210.190.170.220.150.030.10-0.04-0.18-0.13
FCF Conversion (FCF/Net Income)1.57x1.91x2.10x5.13x2.52x2.72x4.13x3.03x3.04x0.42x1.81x2.38x1.90x2.25x2.16x1.75x2.07x3.08x3.14x4.81x11.67x2.76x1.61x1.44x1.71x1.09x1.05x0.14x0.34x0.54x
Interest Paid0352.38M533.87M360.23M152.75M0000115.12M72.06M34.66M26.7M16.3M15.3M8.54M00000000000000
Taxes Paid0411.57M294.77M202.49M116.58M000083.09M40.43M25.87M39.83M52.83M15.86M29.55M00000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

M&A integration execution risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality Masked by Accruals

According to reported financial data, the relationship between net income and operating cash flow is highly volatile, with OCF/NI ratios swinging from a low of -0.92 in 2025Q1 to a peak of 9.25 in 2024Q2, indicating significant non-cash distortions within the reported earnings profile.

The persistent gap between net income and operating cash flow suggests that GAAP earnings are heavily influenced by non-cash charges, particularly the amortization of intangibles from past acquisitions. Investors should monitor this divergence, as it implies that reported profitability may not accurately reflect the company's underlying ability to generate actual cash from its core operations.

FCF Volatility Reflects Integration Cycles

As reported in financial statements, free cash flow margins have exhibited extreme instability, ranging from a negative 9.2% in 2025Q1 to a high of 29.1% in 2025Q3, highlighting the sensitivity of cash generation to the timing of large-scale acquisition integration and associated restructuring costs.

The erratic FCF trajectory suggests that the company's cash generation is not yet stabilized following the Micro Focus integration. This inconsistency warrants further investigation into whether the current cash flow profile is sustainable or if it remains tethered to the cyclical nature of acquisition-related cash outflows.

Working Capital Swings Obscure Liquidity

Based on quarterly filings, working capital changes have been a primary driver of cash flow variance, with a massive $346.6 million inflow in 2025Q2 followed by a $346.6 million outflow in 2025Q1, suggesting aggressive management of payables and receivables to smooth out operational cash results.

These dramatic swings in working capital appear to be a tactical tool used to manage short-term liquidity needs. Analysts should be cautious, as such volatility may indicate that the company is pulling forward or delaying cash collections to meet specific quarterly targets, potentially masking underlying operational inefficiencies.

Aggressive Capital Allocation Amid Leverage

As indicated by recent cash flow statements, OpenText continues to prioritize significant share repurchases, totaling $246 million in 2026Q3 alone, even while maintaining a debt-heavy acquisition strategy that necessitates consistent cash outflows for debt service and integration-related capital requirements.

The decision to return capital to shareholders via buybacks while simultaneously pursuing an acquisition-led growth model appears to place significant pressure on the balance sheet. Investors should monitor whether this capital allocation strategy remains viable if organic growth continues to stagnate or if interest expenses rise further.

OTEX — Frequently Asked Questions

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

How much cash does Open Text Corporation (OTEX) generate from operations?

Open Text Corporation (OTEX) generated $830.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Open Text Corporation's free cash flow?

Open Text Corporation (OTEX) generated $687.4M 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.

What is Open Text Corporation's capital expenditure (CapEx)?

Open Text Corporation (OTEX) spent $143.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Open Text Corporation distribute cash to shareholders?

In 2025, Open Text Corporation (OTEX) returned $271.5M to shareholders via cash dividends and spent $543.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.