Cash conversion has been erratic post-acquisition, with the OCF/NI ratio swinging to 0.35 in Q1 2026 and working capital consuming $33.5 million in that quarter, suggesting significant integration-related cash absorption.
Phibro Animal Health Corporation (PAHC) cash flow statement — 22-year operating, investing & financing cash flows
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 |
|---|
| Cash from Operations | 68.95M | 80.12M | 87.59M | 13.31M | 31.65M | 48.31M | 59.35M | 47.17M | 70.01M | 98.4M | 37.22M | 68.7M | -712K | 415K | 31.99M | -4.73M | 810K | -6.16M | 2.86M | 34.66M | -4.75M | 13.14M | -7.91M |
| Operating CF Margin % | - | 6.18% | 8.61% | 1.36% | 3.36% | 5.8% | 7.42% | 5.7% | 8.54% | 12.87% | 4.95% | 9.18% | -0.1% | 0.06% | 4.89% | -1.04% | 0.2% | -1.69% | 0.81% | 10.26% | -1.45% | 4.11% | -2.45% |
| Operating CF Growth % | 453.65% | -8.53% | 558.11% | -57.95% | -34.48% | -18.61% | 25.82% | -32.62% | -28.85% | 164.39% | -45.83% | 9749.44% | -271.57% | -98.7% | 776.28% | -683.95% | 113.15% | -315.38% | -91.75% | 829.68% | -136.15% | 266.12% | - |
| Net Income | 99.72M | 48.26M | 2.42M | 32.61M | 49.17M | 54.38M | 33.55M | 54.71M | 64.88M | 64.61M | 82.73M | 60.28M | -3.13M | 24.89M | 6.98M | -6.7M | -13.1M | -22.1M | 12.9M | -17.6M | -51.8M | -14.9M | 10.1M |
| Depreciation & Amortization | 51.51M | 45.6M | 36.18M | 34.01M | 32.7M | 31.89M | 32.34M | 27.56M | 26.94M | 26M | 23.45M | 21.6M | 21.45M | 19.02M | 17.53M | 10.72M | 13.99M | 18.11M | 10.66M | 10.99M | 12.36M | 10.41M | 11.87M |
| Stock-Based Compensation | 773K | 717K | 475K | 0 | 0 | 1.13M | 2.26M | 2.26M | 334K | 0 | 0 | 0 | 73K | 215K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 7.23M | -4.88M | -7.84M | -2.84M | -806K | -2.18M | 8.13M | -105K | 6.39M | -28K | -22.24M | 4.76M | 1.29M | -12.04M | -2.39M | 1.2M | -520K | -1.02M | 330K | 6.46M | 11.24M | -5.73M | 1.44M |
| Other Non-Cash Items | 4.82M | 11.98M | 23.25M | -9.34M | -4.79M | -7.04M | -3.27M | -1.32M | 6.31M | 127.7M | 7.07M | 2.39M | 910K | 488K | 1.26M | -6.75M | -23.96M | -46.45M | 20.37M | 58.31M | 29.35M | -56.54M | -15.34M |
| Working Capital Changes | -95.1M | -21.56M | 33.11M | -41.13M | -44.64M | -29.87M | -13.66M | -35.94M | -33.88M | 1.4M | -46.06M | -16.95M | -28.23M | -34.84M | 5.2M | -3.2M | 24.4M | 45.3M | -41.4M | -23.5M | -5.9M | 79.9M | -15.98M |
| Change in Receivables | -7.49M | -55.21M | -8.68M | 5.33M | -23.63M | -18.21M | 28.71M | -23.68M | -11.9M | -2.77M | -13.09M | -1.88M | -14.68M | -729K | -3.77M | -17.6M | -1.6M | 4.4M | -4.5M | 5.3M | 19.9M | 1.5M | 0 |
| Change in Inventory | -86.34M | -44.29M | 2.64M | -11.22M | -47M | -12.5M | -12.93M | -20.98M | -24.29M | 5.43M | -16.44M | -19.35M | -3.19M | -25.11M | -745K | 7.4M | -200K | -18M | 9.2M | -2.4M | -1.6M | -33.4M | 0 |
| Change in Payables | -12.46M | 45.55M | 12M | -22.83M | 26.36M | 3.18M | -7.67M | 12.09M | 2.45M | -3.12M | -3.25M | 4.8M | 1.68M | -6.6M | 6.41M | -4.4M | -5.3M | 10.5M | 8.6M | -17.2M | 13.1M | -18.7M | 0 |
| Cash from Investing | -71.45M | -288.69M | -48.19M | -74.02M | -22.58M | -18.58M | -120.39M | -14.13M | -84.61M | -21.9M | -82.79M | -34.46M | -19.41M | -37.34M | -17.74M | -11.93M | -5.3M | 20K | 9.07M | -3.97M | -17.36M | -40.15M | -4.06M |
| Capital Expenditures | -59.09M | -38.29M | -41.24M | -51.79M | -37.04M | -29.32M | 0 | -29.89M | -18.55M | -20.9M | -36.35M | -20.06M | -19.85M | -19.95M | -14.82M | -10.62M | -15.09M | -7.49M | -6.13M | -8.51M | -8.52M | -6.61M | -22.6M |
| CapEx % of Revenue | 3.89% | 2.95% | 4.05% | 5.3% | 3.93% | 3.52% | 4.25% | 3.61% | 2.26% | 2.73% | 4.84% | 2.68% | 2.87% | 3.05% | 2.27% | 2.34% | 3.79% | 2.06% | 1.73% | 2.52% | 2.59% | 2.07% | 7% |
| Acquisitions | 0 | -286.53M | -3.28M | 0 | -13.51M | 29.32M | -54.55M | -9.84M | -15M | 0 | -46.58M | -10.38M | 0 | -18.69M | -3.38M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -792K | 1.13M | 326K | 776K | 620K | -30.58M | -34.84M | -404K | -1.06M | -1M | 137K | -4.03M | 434K | 1.3M | 465K | -1.31M | 9.79M | 7.51M | 15.2M | 4.54M | -8.84M | -33.54M | 18.54M |
| Cash from Financing | -6.56M | 207.13M | -6.77M | 26.99M | 16.34M | -17M | 40.94M | -4.11M | -11.78M | -53.74M | 50.38M | -15.35M | 4.78M | 10.88M | -8.22M | 19.86M | -540K | 14.25M | -17.78M | -26.38M | 13.68M | 39.9M | 11.35M |
| Debt Issued (Net) | 12.18M | 235.99M | 12.71M | 42.69M | 40.63M | 5.38M | 60.35M | 13.35M | -1.4M | -39.53M | 62.07M | -1.09M | -80.1M | 14.8M | -8.22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.13M | 5.7M | 5.54M | 4.02M | 1.33M | 114.43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -19.46M | -19.45M | -19.44M | -19.44M | -19.44M | -19.43M | -19.42M | -18.59M | -16.07M | -15.83M | -15.71M | -15.6M | -25M | -3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -580K | 0 | -26.4M | 0 | 0 | 0 | 45M | 0 |
| Other Financing | 720K | -9.4M | -31K | 3.74M | -4.84M | -2.94M | 0 | 0 | 0 | -3.92M | 0 | 0 | -4.55M | -924K | 0 | 19.86M | -540K | 14.25M | -17.78M | -26.38M | 13.68M | 39.9M | 11.35M |
| Net Change in Cash | -6.62M | -2.57M | 29.33M | -32.97M | 24.04M | 13.87M | -21.23M | 28.41M | -26.91M | 22.48M | 4.39M | 17.39M | -15.55M | -26.53M | 5.3M | 3.31M | -4.91M | 8.03M | -5.61M | 4.76M | -8.43M | 12.44M | -620K |
| Free Cash Flow | 9.87M | 41.83M | 46.36M | -38.48M | -5.39M | 18.99M | 25.3M | 17.28M | 51.46M | 77.5M | 866K | 48.65M | -20.56M | -19.53M | 17.16M | -15.35M | -14.28M | -13.65M | -3.27M | 26.15M | -13.27M | 6.53M | -30.51M |
| FCF Margin % | 0.65% | 3.23% | 4.56% | -3.94% | -0.57% | 2.28% | 3.16% | 2.09% | 6.28% | 10.14% | 0.12% | 6.5% | -2.97% | -2.99% | 2.62% | -3.39% | -3.58% | -3.75% | -0.92% | 7.74% | -4.04% | 2.04% | -9.45% |
| FCF Growth % | -76.41% | -9.76% | 220.46% | -613.33% | -128.42% | -24.97% | 46.45% | -66.42% | -33.6% | 8849.19% | -98.22% | 336.63% | -5.25% | -213.8% | 211.82% | -7.49% | -4.62% | -317.43% | -112.5% | 297.06% | -303.22% | 121.4% | - |
| FCF per Share | 0.24 | 1.03 | 1.14 | -0.95 | -0.13 | 0.47 | 0.62 | 0.43 | 1.27 | 1.94 | 0.02 | 1.22 | -0.64 | -0.64 | 0.56 | -0.40 | -0.24 | -0.23 | -0.05 | 0.44 | -0.22 | 0.11 | -0.51 |
| FCF Conversion (FCF/Net Income) | 0.10x | 1.66x | 36.26x | 0.41x | 0.64x | 0.89x | 1.77x | 0.86x | 1.08x | 1.52x | 0.45x | 1.14x | 0.23x | 0.02x | 4.59x | 0.71x | -0.06x | 0.28x | 0.22x | -1.97x | 0.09x | -0.88x | -0.78x |
| Interest Paid | 0 | 32.07M | 17.25M | 14.57M | 11.16M | 10.81M | 11.58M | 12.25M | 11.21M | 14.6M | 14.21M | 12.91M | 45.37M | 33.82M | 34.06M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 13.4M | 15.43M | 20.41M | 17.85M | 19.39M | 20.87M | 16.21M | 15.19M | 14.76M | 16.83M | 10.78M | 12.21M | 7.06M | 7.22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying PAHC stock.
Phibro Animal Health Corporation (PAHC) generated $80.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Phibro Animal Health Corporation (PAHC) generated $41.8M 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.
Phibro Animal Health Corporation (PAHC) spent $38.3M 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, Phibro Animal Health Corporation (PAHC) returned $19.4M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Acquisition integration strains cash conversion
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Post-Acquisition
The relationship between net income and operating cash flow has become erratic, with the OCF/NI ratio swinging from 37.80 in Q4 2024 to 0.35 in Q1 2026, suggesting significant working capital absorption following the Zoetis MFA acquisition.
The dramatic compression in the OCF/NI ratio during early 2026 indicates that reported earnings are not translating into immediate cash generation, likely due to the integration of acquired inventory and receivables. This volatility warrants close monitoring, as the quality of earnings appears temporarily impaired by the large-scale transaction.
Working Capital Absorbs Acquisition Cash
Working capital consumed $33.5 million in Q1 2026 and $26.7 million in Q3 2026, representing a massive drag on operating cash flow that appears directly linked to the integration of the Zoetis portfolio.
The persistent negative working capital changes since the acquisition suggest the company is funding the build-up of inventory and receivables for the newly acquired product lines. This is a typical post-acquisition phase, but the magnitude indicates a significant cash investment is required to operationalize the deal, temporarily masking underlying cash generation.
FCF Margin Recovery Masks Underlying Pressure
Free cash flow margin recovered to 1.3% in Q4 2026 from a negative -1.2% in Q1 2026, but remains well below the 10.2% peak in Q3 2025, indicating the acquisition has reset the company's cash generation profile.
The FCF trajectory shows a company in transition. While the recent improvement is positive, the current margin is insufficient to rapidly deleverage the balance sheet. The prior peak in Q3 2025 appears to be an outlier driven by favorable working capital timing, not a sustainable run-rate.
CapEx Intensity Rises with Scale
Capital expenditures as a percentage of revenue increased to 4.8% in Q4 2026 from 3.5% in Q4 2025, suggesting the larger, combined entity requires a higher baseline investment to maintain its expanded manufacturing and distribution footprint.
The rising capital intensity is a critical metric to watch. It implies that the acquisition has not yet delivered significant capital expenditure synergies and may have increased the company's maintenance capex requirements. This higher reinvestment rate will further pressure free cash flow until operational efficiencies are realized.
Dividend Commitment Amidst Cash Strain
The company maintained a consistent quarterly dividend of $4.9 million throughout the period, a commitment that consumed $19.6 million in cash during fiscal year 2026 despite negative free cash flow in two quarters.
Maintaining the dividend during a period of acquisition-driven cash strain signals management's confidence in long-term cash flows, but it also reduces financial flexibility. With leverage elevated, investors should assess whether this capital could be better deployed toward debt reduction or integration needs.
Acquisition Cash Flow Obscures Core Trends
The cash flow statement is heavily distorted by the $290.8 million acquisition in Q2 2025 and subsequent working capital integration, making it difficult to assess the underlying cash generation of the legacy Phibro business.
The reported operating cash flow and free cash flow figures are not representative of the company's normalized cash generation. Analysts must adjust for the one-time cash outflows for the acquisition and the ongoing, non-recurring working capital build to understand the true cash conversion capability of the combined entity.