Free cash flow margins have compressed significantly from 21.3% in 2023Q4 to 4.7% in 2026Q1, even as the firm allocated $24.1 million toward share repurchases during the most recent quarter.
| 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 |
|---|
| Cash from Operations | 57.26M | 41.93M | 6.94M | 155.46M | 122.12M | 71.11M | 22.16M | 44.74M | 32.8M | 36.01M | 30.45M | 17.57M | 72.04M | 15.9M | 16.26M | 7.04M | 9.78M | 10.67M | 924K | 3.82M | 5.19M | 4.25M | 2.93M | 2.22M | 1.49M |
| Operating CF Margin % | - | 9.53% | 1.39% | 20.92% | 19.07% | 14.86% | 6.75% | 17.11% | 12.97% | 13.14% | 9.74% | 7.95% | 18.53% | 18.24% | 27.01% | 19.84% | 33.17% | 39.25% | 4.22% | 20.46% | 47.81% | 57.43% | 47.13% | 43.08% | 36.68% |
| Operating CF Growth % | 774.17% | 504.22% | -95.54% | 27.3% | 71.74% | 220.89% | -50.47% | 36.4% | -8.92% | 18.25% | 73.35% | -75.61% | 353.21% | -2.26% | 131.09% | -28.06% | -8.35% | 1055.19% | -75.82% | -26.35% | 22.04% | 45.28% | 31.62% | 49.19% | - |
| Net Income | -9.59M | -7.93M | 12.61M | 114.96M | 97.48M | 38.71M | 10.22M | 12.89M | 8.12M | -72.75M | 2.85M | -68.66M | 42.83M | 310K | 3.53M | 5.67M | 8.39M | 8.01M | 4.42M | -2.76M | 2.48M | 1.15M | 2.8M | 2.35M | 1.31M |
| Depreciation & Amortization | 19.11M | 17.68M | 16.43M | 14.09M | 13.84M | 9.9M | 9.92M | 9.71M | 9.72M | 16.59M | 25.98M | 11.97M | 21.41M | 10.71M | 3.57M | 1.39M | 739K | 715K | 1.05M | 216K | 245K | 69K | 42K | 111K | 200K |
| Stock-Based Compensation | 15.51M | 0 | 27.21M | 18.04M | 13.32M | 6.99M | 4.45M | 2.29M | 2.72M | 2.11M | 6.84M | 7.43M | 15.14M | 1.53M | 1.06M | 1.18M | 761K | 672K | 1.17M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -13.44M | -1.53M | -2.11M | -654K | -1.43M | -2.75M | -3.09M | -1.76M | 335K | -8.88M | -3.27M | -8.97M | -13.85M | -356K | -172K | -1.14M | -385K | 1.51M | -217K | 211K | -290K | -27K | -252K | 0 | 0 |
| Other Non-Cash Items | 22.96M | 33M | 1.97M | 12.23M | -10.65M | 611K | 4.53M | 1.43M | -898K | 90.05M | 964K | 93.35M | 24.02M | 1.49M | 487K | 144K | -59K | -19K | -3.52M | 6.32M | 770K | 183K | 33K | -87K | 189K |
| Working Capital Changes | 22.7M | 706K | -49.18M | -3.21M | 9.56M | 17.66M | -3.87M | 20.17M | 12.81M | 8.89M | -2.91M | -17.55M | -17.51M | 2.21M | 7.79M | -209K | 338K | -222K | -1.98M | -167K | 1.99M | 2.88M | 307K | -154K | -210K |
| Change in Receivables | 0 | 0 | 66.06M | -5.33M | -45.24M | -34.24M | -32.05M | 6.42M | 7.42M | 8.89M | -5.33M | 3.36M | -23.57M | -8.42M | 492K | -383K | -475K | -126K | -201K | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.36M | -9.99M | 7.04M | 363K | 4.72M | 4.08M | 3.45M | -266K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | -96.36M | 6.88M | 48.19M | 35.22M | 24.74M | 9.46M | -1.07M | 1.11M | -1.7M | -3.73M | 2.23M | 4.34M | 4.04M | 108K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -67.86M | -37.4M | 62.6M | -133.35M | -46.82M | -243.47M | -8.92M | -21.15M | -5.66M | -4.85M | 28.73M | -120.45M | -6.98M | -2.46M | -14.69M | -7.98M | -10.2M | 13.49M | 3.02M | -7.87M | -16.05M | -1.38M | 292K | -1.65M | 100K |
| Capital Expenditures | -3.19M | -5.7M | -6.87M | -811K | -1.06M | -627K | -459K | -1.21M | -3.73M | -7.35M | -5.94M | -6.03M | -10.88M | -2.3M | -1.48M | -1.15M | -246K | -588K | -749K | -1.35M | -907K | -266K | -36K | -54K | -40K |
| CapEx % of Revenue | 0.72% | 1.3% | 1.38% | 0.11% | 0.17% | 0.13% | 0.14% | 0.46% | 1.48% | 2.68% | 1.9% | 2.73% | 2.8% | 2.64% | 2.46% | 3.23% | 0.83% | 2.16% | 3.42% | 7.26% | 8.36% | 3.59% | 0.58% | 1.05% | 0.98% |
| Acquisitions | -26.96M | -26.57M | 0 | -101.92M | -9.57M | -38.44M | -19M | -1.2M | -3.33M | 10K | -87.04M | -87.04M | 19.04M | 0 | -13.59M | -21.71M | 12K | -75K | -109K | 15K | -456K | 2K | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -1.47M | -11.7M | 46K | 27K | 12K | 95K | 5K | -18.74M | 1.41M | 2.5M | 121.72M | -27.37M | -15.14M | -167K | 384K | 90K | -180K | 244K | 104K | -150K | -62K | 1K | -1K | -4K | 140K |
| Cash from Financing | -90.75M | -71.05M | -100.91M | -10.82M | -3.26M | 229.05M | -4.05M | -24.77M | -19.68M | -23.84M | -52.61M | 19.2M | 35.18M | -11.83M | 8.93M | -3.85M | -7.89M | -7.63M | -717K | 294K | 16.8M | -4.78M | -1.11M | -2K | 10K |
| Debt Issued (Net) | -458.77K | -452K | 0 | 0 | 0 | -8.33M | -8.33M | -24.18M | -19.68M | -21.29M | -23.07M | 10.7M | 35.55M | -2.3M | 8.85M | 0 | 0 | 0 | 0 | 0 | -4K | -8K | -8K | -2K | 0 |
| Equity Issued (Net) | -90.34M | -70.6M | -46.92M | 0 | 0 | 237.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76K | 0 | 0 | -120K | -882K | 124K | 16.81M | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.01M | -338.68M | -3.88M | -8.48M | -8.5M | 0 | 0 | 0 | -4.29M | -1.1M | 0 | 0 |
| Share Repurchases | -90.96M | -71.21M | -46.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -120K | -882K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 50K | 0 | -53.99M | -10.82M | -3.26M | 0 | 4.29M | -586K | -3.33M | -2.55M | -29.54M | 8.5M | -376K | 55.48M | -6.63M | 30K | 584K | 984K | 165K | 170K | 0 | -478K | 0 | 0 | 10K |
| Net Change in Cash | -98.62M | -66.19M | -31.59M | 11.43M | 71.99M | 56.66M | 9.27M | -1.2M | 7.54M | 7.61M | 6.44M | -83.66M | 100.23M | 1.6M | 10.5M | -4.79M | -8.31M | 16.53M | 3.22M | -3.75M | 5.94M | -1.91M | 2.11M | 574K | 1.59M |
| Free Cash Flow | 52.34M | 38.17M | 67K | 154.65M | 121.06M | 70.48M | 21.7M | 43.53M | 29.07M | 28.66M | 24.51M | 11.54M | 61.16M | 13.6M | 14.78M | 5.89M | 9.54M | 10.09M | 175K | 2.47M | 4.28M | 3.98M | 2.89M | 2.17M | 1.45M |
| FCF Margin % | 11.87% | 8.68% | 0.01% | 20.81% | 18.91% | 14.73% | 6.61% | 16.65% | 11.5% | 10.46% | 7.84% | 5.22% | 15.73% | 15.6% | 24.54% | 16.61% | 32.33% | 37.09% | 0.8% | 13.2% | 39.45% | 53.84% | 46.55% | 42.03% | 35.7% |
| FCF Growth % | 445.76% | 56868.66% | -99.96% | 27.75% | 71.77% | 224.79% | -50.15% | 49.77% | 1.41% | 16.93% | 112.49% | -81.14% | 349.77% | -8% | 150.82% | -38.21% | -5.44% | 5663.43% | -92.9% | -42.4% | 7.43% | 37.89% | 33.24% | 49.59% | - |
| FCF per Share | 1.34 | 0.91 | 0.00 | 3.09 | 2.52 | 1.86 | 0.75 | 1.65 | 1.12 | 1.11 | 0.95 | 0.49 | 2.50 | 0.74 | 0.83 | 0.35 | 0.58 | 0.63 | 0.01 | 0.16 | 0.28 | 0.33 | 0.24 | 0.18 | 0.12 |
| FCF Conversion (FCF/Net Income) | -5.46x | -5.29x | 0.55x | 1.35x | 1.23x | 1.84x | 2.17x | 3.47x | 4.04x | -0.49x | 151.52x | -0.26x | 1.68x | 51.28x | 4.60x | 1.24x | 1.17x | 1.33x | 0.21x | -1.38x | 2.09x | 3.70x | 1.05x | 0.94x | 1.14x |
| Interest Paid | 0 | 0 | 13K | 6K | 5K | 203K | 1.1M | 2.32M | 3.57M | 4.62M | 5.68M | 2.26M | 260K | 363K | 291K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 13.1M | 18.03M | 7.69M | 4.37M | 3.18M | 4.01M | 1.26M | 2.7M | 3.98M | 21.34M | 20.86M | 40.69M | 2.83M | 3.2M | 2.72M | 1.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Search partner dependency concentration
As reported in recent financial filings, Perion's operating cash flow to net income ratio has exhibited extreme volatility, reaching -0.67 in 2026Q1, which suggests that the company's reported net losses are not being fully mitigated by non-cash adjustments or favorable working capital movements during this period.
The persistent gap between net income and operating cash flow indicates that the company's earnings quality is currently compromised by structural operational challenges. Investors should monitor whether this divergence reflects a permanent shift in cash-generative capacity or merely temporary timing differences in revenue recognition and partner payments.
Based on the company's reported figures, free cash flow margins have plummeted from a peak of 21.3% in 2023Q4 to 4.7% in 2026Q1, signaling a significant deterioration in the firm's ability to convert top-line activity into sustainable cash reserves amidst a shrinking revenue base.
The sharp decline in FCF margins suggests that the company's cost structure is increasingly rigid, making it difficult to preserve cash during revenue downturns. This trend warrants further investigation into whether the current level of capital expenditure is sufficient to maintain the underlying technology platform given the reduced cash inflow.
According to recent SEC filings, working capital changes have swung wildly between a $31.1 million outflow in 2024Q2 and a $13.3 million inflow in 2025Q4, highlighting the inherent instability in managing cash cycles within a business model heavily reliant on third-party search and advertising partners.
These erratic swings in working capital suggest that Perion's cash position is highly sensitive to the timing of payments to and from its primary search partners. Such volatility may indicate that the company lacks significant leverage in negotiating payment terms, potentially forcing it to absorb the impact of partner-side delays.
As noted in financial statements, Perion has continued to prioritize share repurchases, including $24.1 million in 2026Q1, despite reporting a net loss of $10.0 million, which raises questions about the sustainability of returning capital to shareholders while the core business faces significant operational headwinds.
The decision to maintain high levels of share buybacks while operating cash flow is under pressure suggests a management focus on supporting the stock price rather than preserving liquidity for potential pivots. Investors should monitor whether this capital allocation strategy will eventually deplete the company's cash buffer if the current revenue contraction persists.
Quick answers to the most common questions about buying PERI stock.
Perion Network Ltd. (PERI) generated $41.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Perion Network Ltd. (PERI) generated $38.2M 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.
Perion Network Ltd. (PERI) spent $5.7M 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, Perion Network Ltd. (PERI) spent $71.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.