Operating cash flow of $22.8M in 2026Q3 equated to 1.94x net income and produced an 11.0% free cash flow margin, though quarterly free cash flow swung widely between 6.2% and 25.1% and buybacks absorbed most surplus cash.
Proto Labs, Inc. (PRLB) cash flow statement — 17-year operating, investing & financing cash flows
| 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 |
|---|
| Cash from Operations | 72.2M | 74.5M | 77.83M | 73.27M | 62.08M | 55.24M | 106.97M | 116.05M | 122.93M | 81.75M | 74.97M | 58.56M | 57.21M | 48.44M | 25.31M | 23.54M | 14.01M | 8.39M |
| Operating CF Margin % | - | 13.97% | 15.54% | 14.54% | 12.71% | 11.32% | 24.62% | 25.3% | 27.59% | 23.73% | 25.15% | 22.17% | 27.3% | 29.7% | 20.09% | 23.79% | 21.58% | 19.15% |
| Operating CF Growth % | 14.71% | -4.27% | 6.22% | 18.03% | 12.38% | -48.36% | -7.83% | -5.59% | 50.38% | 9.05% | 28.02% | 2.35% | 18.1% | 91.42% | 7.52% | 67.96% | 66.91% | - |
| Net Income | 35.02M | 21.24M | 16.59M | 17.22M | -103.46M | 33.37M | 50.87M | 63.66M | 76.59M | 51.78M | 42.71M | 46.51M | 41.63M | 35.28M | 24.02M | 17.97M | 10.95M | 4.22M |
| Depreciation & Amortization | 32.39M | 33.81M | 35.81M | 37.53M | 39.42M | 40.49M | 32.59M | 30.86M | 26.75M | 18.47M | 17.48M | 14.13M | 11.14M | 7.57M | 6.08M | 4.26M | 3.48M | 2.91M |
| Stock-Based Compensation | 14.46M | 15.73M | 17M | 15.99M | 17.55M | 19.09M | 14.67M | 10.78M | 10.93M | 8.56M | 6.78M | 6.08M | 4.81M | 3.46M | 3.04M | 1.13M | 331K | 245K |
| Deferred Taxes | 6.12M | 2.91M | -5.15M | -7.66M | -9.5M | 339K | 7.58M | 6.11M | 11.94M | 90K | 2.78M | 2.84M | -1.88M | 467K | -582K | 2.23M | 561K | 679K |
| Other Non-Cash Items | 746K | 241K | 2.61M | 4.62M | 119.67M | -12.41M | 79K | 396K | -916K | 1.42M | -2.44M | -4.65M | -2.95M | -8.29M | -6.06M | -667K | 799K | 84K |
| Working Capital Changes | -16.54M | 567K | 10.97M | 5.58M | -1.6M | -25.64M | 1.18M | 4.25M | -2.36M | 1.43M | 7.67M | -6.35M | 4.46M | 9.96M | -1.19M | -1.39M | -2.11M | 257K |
| Change in Receivables | -20.62M | -12.48M | 8.96M | 4.55M | -1.05M | -20.89M | -91K | 1.85M | -6.1M | -9.93M | 900K | -11.37M | -5.3M | -2.47M | -4.37M | -3.46M | -2.99M | 920K |
| Change in Inventory | -2.36M | -2.11M | 1.26M | 112K | -310K | -2.39M | -662K | 60K | -189K | -985K | 136K | -2.1M | -896K | -579K | -829K | -2.19M | -537K | -44K |
| Change in Payables | 1.73M | -333K | 480K | -1.84M | 1.38M | 4.65M | 1.49M | -719K | 1.94M | 3.18M | -1.12M | 5.78M | 1.44M | 1.65M | 306K | 1.54M | 1.15M | -462K |
| Cash from Investing | -29.9M | -13.41M | -13.58M | -4.55M | -43.09M | -94.66M | -95.47M | -44.3M | -63.28M | -123.97M | -60.76M | -63.59M | -63.5M | -58.48M | -79.25M | -18.5M | -6.04M | -4.77M |
| Capital Expenditures | -23.59M | -14.84M | -9.17M | -28.12M | -21.69M | -34.21M | -47.01M | -62.23M | -87.1M | -32.63M | -33.62M | -44.36M | -43.51M | -18.75M | -17.4M | -19M | -7.07M | -5.09M |
| CapEx % of Revenue | 4.07% | 2.78% | 1.83% | 5.58% | 4.44% | 7.01% | 10.82% | 13.57% | 19.55% | 9.47% | 11.28% | 16.8% | 20.76% | 11.5% | 13.81% | 19.21% | 10.89% | 11.6% |
| Acquisitions | 1.3M | 834K | 0 | 0 | 0 | -127.41M | 0 | 0 | 194K | -110.53M | 0 | -5.03M | -33.86M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 34K | -301K | 4.11M | 0 | -3M | -4M | -126K | -8.74M | 0 | 0 | 0 | 0 | 0 | 0 | 30K | 61K |
| Cash from Financing | -12.78M | -40.37M | -58.55M | -41.86M | -27.92M | -22.2M | -10.73M | -31.62M | -10.44M | 9.19M | 7.85M | 10.24M | 7.04M | 16.11M | 82.79M | -2.85M | -4.23M | -3.41M |
| Debt Issued (Net) | -265K | -309K | -296K | -306K | -531K | -552K | -154K | 0 | -5M | 5M | 0 | -152K | -1.05M | -258K | -388K | -4.05M | -4.29M | -3.44M |
| Equity Issued (Net) | -12.06M | -36.62M | -56.26M | -40.12M | -25.71M | -17.42M | -7.13M | -29.13M | -5.44M | 4.19M | 5.71M | 6.25M | 4.82M | 6.5M | 76.96M | 547K | 56K | 35K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -22.22M | -42.96M | -60.28M | -43.95M | -29.66M | -23.28M | -14.69M | -33.52M | -12.23M | -4.41M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -447K | -3.43M | -2M | -1.44M | -1.68M | -4.23M | -3.44M | -2.49M | 0 | 0 | 2.13M | 4.14M | 3.27M | 9.87M | 6.22M | 657K | 0 | 0 |
| Net Change in Cash | 29.36M | 21.75M | 5.28M | 27.23M | -9.37M | -61.67M | 2.38M | 40.18M | 48.34M | -32.09M | 21.14M | 4.32M | 290K | 6.28M | 28.62M | 2.03M | 3.4M | 45K |
| Free Cash Flow | 48.61M | 59.66M | 68.66M | 45.16M | 40.39M | 21.03M | 59.96M | 53.82M | 35.83M | 49.11M | 41.35M | 14.2M | 13.7M | 29.69M | 7.91M | 4.53M | 6.94M | 3.31M |
| FCF Margin % | 8.39% | 11.19% | 13.71% | 8.96% | 8.27% | 4.31% | 13.8% | 11.73% | 8.04% | 14.26% | 13.87% | 5.37% | 6.54% | 18.2% | 6.28% | 4.58% | 10.69% | 7.55% |
| FCF Growth % | -33.46% | -13.11% | 52.04% | 11.8% | 92.05% | -64.92% | 11.4% | 50.24% | -27.06% | 18.77% | 191.31% | 3.59% | -53.84% | 275.37% | 74.51% | -34.73% | 109.82% | - |
| FCF per Share | 1.99 | 2.46 | 2.72 | 1.72 | 1.47 | 0.76 | 2.23 | 1.99 | 1.31 | 1.83 | 1.56 | 0.54 | 0.53 | 1.15 | 0.32 | 0.34 | 0.35 | 0.17 |
| FCF Conversion (FCF/Net Income) | 1.39x | 3.51x | 4.69x | 4.26x | -0.60x | 1.66x | 2.10x | 1.82x | 1.61x | 1.58x | 1.76x | 1.26x | 1.37x | 1.37x | 1.05x | 1.31x | 1.28x | 1.99x |
| Interest Paid | 0 | 0 | 136K | 1.05M | 101K | 28K | 23K | 14K | 39K | 19K | 1K | 5K | 19K | 35K | 63K | 140K | 256K | 347K |
| Taxes Paid | 0 | 0 | 13.91M | 15.89M | 19.16M | 7.58M | 5.65M | 4M | 9.97M | 19.11M | 9.8M | 20.33M | 11.55M | 6.59M | 7.99M | 5.36M | 4.66M | 2.34M |
Quick answers to the most common questions about buying PRLB stock.
Proto Labs, Inc. (PRLB) generated $74.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Proto Labs, Inc. (PRLB) generated $59.7M 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.
Proto Labs, Inc. (PRLB) spent $14.8M 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, Proto Labs, Inc. (PRLB) spent $43.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Volatile working capital swings
Metrics are mathematically derived from official filings.
Operating Cash Flow Consistently Exceeds Net Income
According to reported quarterly figures, PRLB's operating cash flow ran at roughly 1.7x to 2.7x net income across most recent periods, with 2026Q3 reaching 1.94x, suggesting earnings are backed by real cash generation rather than accruals alone.
The consistent gap in favor of operating cash flow implies that reported net income understates underlying cash earnings, largely because depreciation of roughly $8M per quarter is a non-cash charge against a fixed-asset base. The 2024Q4 period, where net income was negative yet operating cash flow stood at $17.3M, illustrates how the gap can widen sharply when earnings are depressed. Investors should monitor whether this conversion persists once working capital normalizes, since several quarters show large swings driven by timing rather than structural improvement.
Free Cash Flow Margins Show Rising Volatility
Based on reported figures, PRLB's free cash flow margin ranged from 6.2% to 25.1% over the ten quarters, with the most recent quarter at 11.0%, indicating a business whose cash output remains highly sensitive to timing and capital spending.
The wide dispersion in quarterly FCF margins suggests that headline cash generation is driven more by working capital movements than by a stable underlying run rate. Capital expenditure has generally stayed low relative to revenue, which supports FCF but may also indicate constrained reinvestment in capacity. The trajectory warrants caution in extrapolating any single strong quarter, as the average across the period is materially lower than the peak.
Working Capital Swings Drive Quarterly Cash Noise
As reported in financial statements, PRLB's working capital change swung between -$8.7M in 2026Q2 and +$6.2M in 2024Q3, a range that accounts for much of the variance in quarterly operating cash flow.
These swings appear to reflect the timing of receivables collection and payables settlement rather than a persistent drift in the cash cycle. Because working capital movements are large relative to quarterly net income, they can mask the true earnings power of the business in any given period. Investors should focus on trailing multi-quarter cash flow to filter out this timing noise.
Buybacks Absorb Majority of Surplus Cash
Per reported filings, PRLB deployed between $0 and $22.1M per quarter into share repurchases, with no dividends paid across the period, indicating that capital return has been concentrated in buybacks rather than a recurring payout.
The pattern suggests management is using excess free cash flow to repurchase shares, which may offset dilution from stock-based compensation averaging roughly $3.5M to $4.3M per quarter. Whether repurchases create net value for shareholders depends on the price paid relative to intrinsic cash generation, which the reported figures alone cannot confirm. The timing of buybacks appears to track periods of stronger cash generation, which would be consistent with a pro-cyclical deployment approach.
Stock Compensation Narrows Real Cash Advantage
Based on reported figures, PRLB's stock-based compensation of $3.2M to $4.3M per quarter is recurring, and once treated as a real cost, it reduces the apparent gap between operating cash flow and economic earnings.
Operating cash flow adds back stock-based compensation as a non-cash expense, yet the associated dilution is a real economic cost borne by shareholders. Repurchases partly offset this dilution, meaning a portion of the cash used for buybacks is effectively compensating for equity issued to employees. Analysts should consider a cash flow measure net of SBC when judging whether the strong operating cash conversion reflects durable owner earnings.