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
PRMBPrimo Brands Corporation
$24.95$9.1B
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
HomeStocksPRMBCash Flow

Primo Brands Corporation (PRMB) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow generation remains highly erratic, swinging from a $234.0M peak in 2024Q3 to a $700.0K deficit in 2026Q1.

PRMB Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Jan'98Jan'97
Cash from Operations758.44M687.4M467.2M320.9M281.6M247.1M176.2M246.8M244.3M176M145.5M254.6M56.7M154.4M171.8M163.5M178.4M155.1M66.9M79.5M109.4M129.1M102.7M142.7M90.6M93.4M91.5M55.9M-11.2M42.8M54.8M
Operating CF Margin %-10.32%9.07%6.83%16.63%11.92%9.02%13.75%10.3%7.75%8.96%8.65%2.7%7.37%7.63%7%9.89%9.71%4.06%4.48%6.17%7.35%6.24%10.06%7.56%8.57%9.24%5.64%-1.17%4.21%5.47%
Operating CF Growth %280.1%47.13%45.59%13.96%13.96%40.24%-28.61%1.02%38.81%20.96%-42.85%349.03%-63.28%-10.13%5.08%-8.35%15.02%131.84%-15.85%-27.33%-15.26%25.71%-28.03%57.51%-3%2.08%63.69%599.11%-126.17%-21.9%394.62%
Net Income58.7M60.1M-12.6M92.8M58.7M-3.2M-156.8M-10.8M28.9M-3.6M-60.3M2.5M10.8M17M47.8M37.6M54.7M81.5M-122.8M-71.4M-17.5M24.6M78.3M77.4M58.3M39.9M26.6M20.6M-99.6M-5.3M25.3M
Depreciation & Amortization622.6M610.2M333.3M305.7M182M219.1M202.1M168.6M194.6M188.6M151.1M223.8M110.7M103.6M101.4M99.2M79.1M66.2M80.7M71.7M86.8M70.2M60.7M52.7M45.8M42.1M39M39.1M43.7M38.5M35.1M
Stock-Based Compensation13.1M49.9M01.3M0022.1M000000000000000000000000
Deferred Taxes16.29M-46.2M-78.1M-40.5M17.3M4M200K-1.1M-6.7M-33.9M19.9M-30.4M-65.8M900K3.8M-3.7M17M6.2M-13.4M1M-6.6M-6.5M9.1M9.6M9.8M9.3M20.1M-6.1M-6.9M-4.7M4.7M
Other Non-Cash Items69.6M127.6M98.1M69.4M48.8M48.8M129.8M68M14.1M24.6M27.6M25.1M21.3M14.1M8.7M10.8M-6.6M11.8M92.8M79.7M43.7M41.8M800K1.6M2.4M-700K300K-6.1M10.6M4.7M-3.5M
Working Capital Changes-36.14M-114.2M126.5M-107.8M-25.2M-21.6M-21.2M22.1M13.4M300K7.2M33.6M-20.3M18.8M10.1M19.6M34.2M-10.6M29.6M-1.5M3M-1M-52.4M-3.8M-16.5M2.4M5.5M8.4M-7.2M17.8M-5.2M
Change in Receivables-82.66M-30.9M83.6M51.3M-2.6M-32.6M14.2M13.9M-10.8M-8M-3.1M4.5M1.5M13.9M15M-4.2M-3.9M20.8M33.8M-22.3M9.9M-5M000000000
Change in Inventory-13.67M-33.5M-100K23.1M-9.4M-10.9M1M-5.4M-500K-2M12.9M6.5M12.9M-1M-12.1M6.5M-28.4M16M6.4M7M15.2M-15.4M-22.8M-11M-3.5M1.7M2.1M8.3M14.8M200K400K
Change in Payables0076.5M-184M-5.1M26.2M-35.2M7.7M29.2M7.3M3.3M-3.3M-6.8M-600K-2.2M11.5M39.8M-6.5M-3.9M13M-22.6M18.9M000000000
Cash from Investing-379.53M-299.1M474.4M-217.6M-181.5M-242.7M-178M-147.8M75.5M-739M-903.7M-99.7M-850.3M-71.9M-80.4M-90.2M-554.7M-32.2M-54.8M-78.1M-46.5M-217.7M-93.4M-101.8M-72.3M-158.6M-62.4M-5.6M-42.1M-177.8M-74.7M
Capital Expenditures-483.91M-434.4M-190.9M-217.7M-168.8M-161.7M-123.3M-110.1M-144M-126.9M-99.3M-115.4M-53.6M-61.5M-74.9M-54.5M-48.2M-33.9M-59.3M-77.2M-48.1M-84.8M-50.3M-49.1M-41.2M-35.8M-23.9M-43.5M-39.6M-79M-51.7M
CapEx % of Revenue7.25%6.52%3.71%4.63%9.97%7.8%6.31%6.13%6.07%5.59%6.12%3.92%2.55%2.94%3.33%2.33%2.67%2.12%3.6%4.35%2.71%4.83%3.06%3.46%3.44%3.28%2.41%4.39%4.13%7.77%5.16%
Acquisitions-27.8M-29M0042.7M-81.5M-444.3M-1.9M-147.1M-27.7M-953.7M16.9M-796.7M-11M-7.4M-33.9M-506.5M1.7M4.5M-900K1.6M-135.1M-38.4M0-30.6M-127.6M-55.5M0000
Investments-------------------------------
Other Investing132.18M164.3M675.3M3.1M-55.4M500K389.6M-35.8M358.7M-584.4M149.3M-1.2M0600K1.9M-1.8M000002.2M-4.7M-52.7M-500K4.8M17M37.9M-2.5M-98.8M-23M
Cash from Financing-545.63M-634.2M-366.4M-162.3M-102.8M10.8M-91.1M-66M-296.6M596.5M807.1M-160.1M835.7M-212.5M-15M-20.3M393.3M-107.5M-19.3M12.4M-71.3M84.5M-2.5M-26.6M-19.6M62.7M-23.2M-76.4M-19.3M178.5M22.1M
Debt Issued (Net)-68.37M-78.9M261.5M67.9M-26.1M71.7M-25.2M5.9M-194.8M629.7M488.1M-111M935.8M-171M-3.3M-14.6M343.8M-142.1M-3.2M16.2M-66.9M90.9M000000000
Equity Issued (Net)-323.96M-410.8M-8.5M-180.3M-25.2M-22.6M-30.9M-30.6M-68.5M-300K361.1M-6.5M-12.1M-13M-300K300K71.1M47.5M-6.4M500K400K3.6M000000000
Dividends Paid-157.22M-151.3M-615.8M-49.9M-45.4M-38.9M-39.6M-32.5M-33.4M-33.4M-31.4M-31M-22.8M-21.9M-5.8M0000000-5.9M-4.1M-3.9M-700K00-2.2M-3.3M-1.1M
Share Repurchases-335.39M-421.5M-10.4M-183.6M-27.7M-48.1M-33.2M-31.8M-74.9M-3.8M-5.7M-149.6M-12.1M-13M-300K000-6.4M000000000-30M00
Other Financing3.91M6.8M-3.6M0-6.1M600K4.6M-8.8M100K500K-10.7M-11.6M-65.2M-6.6M-5.6M-6M-21.6M-12.9M-9.7M-4.3M-4.8M-10M3.4M-22.5M-15.7M63.4M-23.2M-76.4M-17.1M181.8M23.2M
Net Change in Cash-161.5M-237.5M567.4M-31.8M-49.6M13.3M-41.8M-13.9M78.9M13.8M1M-9.1M39M-132.2M78.5M52.7M17.3M16.2M-12.7M14M-8.3M21.7M8.2M15.1M-600K-2.7M5M-25.5M-75.5M43.5M2.2M
Free Cash Flow337.75M310M317M117.3M119.5M95.1M62.2M145.5M113.5M54.7M50.4M143.8M10M98.8M102.1M114.7M134.4M122.8M11M6.2M74.3M53.3M52.4M93.6M49.4M57.6M67.6M12.4M-50.8M-36.2M3.1M
FCF Margin %5.06%4.65%6.15%2.5%7.06%4.59%3.18%8.1%4.78%2.41%3.1%4.88%0.48%4.72%4.54%4.91%7.45%7.69%0.67%0.35%4.19%3.04%3.18%6.6%4.12%5.28%6.82%1.25%-5.3%-3.56%0.31%
FCF Growth %-19.63%-2.21%170.25%-1.84%25.66%52.89%-57.25%28.19%107.5%8.53%-64.95%1338%-89.88%-3.23%-10.99%-14.66%9.45%1016.36%77.42%-91.66%39.4%1.72%-44.02%89.47%-14.24%-14.79%445.16%124.41%-40.33%-1267.74%107.08%
FCF per Share0.920.831.310.730.740.590.401.080.820.390.391.400.111.031.081.21-1.63-0.091.040.740.731.320.760.841.010.19-0.81-0.540.05
FCF Conversion (FCF/Net Income)5.75x11.44x-28.49x3.46x9.51x-77.22x-0.95x85.10x-5.43x-125.71x-1.87x101.84x5.25x9.08x3.59x4.35x3.26x1.90x-0.54x-1.11x-6.25x5.25x1.31x1.84x23.23x2.34x3.60x3.02x0.10x-8.08x2.17x
Interest Paid65.9M0320.2M274.3M198.2M111.27M87.2M000000000000000000000000
Taxes Paid0000008.1M000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Logistics cost volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

As reported in recent financial statements, the relationship between net income and operating cash flow remains highly volatile, with the OCF/NI ratio swinging from 3.80 in 2026Q1 to a negative 15.64 in 2025Q4, indicating significant non-cash adjustments and working capital fluctuations that obscure core profitability.

The wide variance between net income and operating cash flow suggests that reported earnings are heavily influenced by non-cash charges, likely related to the heavy depreciation of the company's extensive dispenser and bottle fleet. Investors should monitor whether this divergence persists, as it complicates the assessment of the company's ability to generate sustainable cash from its core beverage operations.

Inconsistent Free Cash Flow Generation

Based on the provided cash flow data, free cash flow trajectory remains erratic, oscillating between a peak of $234.0M in 2024Q3 and a deficit of $700.0K in 2026Q1, reflecting the capital-intensive nature of the business and the ongoing impact of integration-related expenditures on liquidity.

The inability to maintain a consistent positive free cash flow margin suggests that the company's current business model requires substantial reinvestment to sustain its retail exchange network. This inconsistency warrants further investigation into whether the company can achieve a steady-state cash generation profile once the current phase of asset integration concludes.

Capital Intensity of Asset Base

According to quarterly filings, capital expenditures as a percentage of revenue have remained elevated, reaching 7.3% in 2026Q1, which underscores the persistent requirement to replace and maintain the company's vast network of water dispensers and proprietary bottles to support its core delivery model.

The high level of capital intensity relative to revenue suggests that a significant portion of cash flow is consumed by maintenance capex rather than growth initiatives. This structural requirement for constant asset replacement may continue to limit the company's ability to deleverage or return excess capital to shareholders.

Working Capital Volatility and Drag

As evidenced by the cash flow statements, working capital changes have been a major source of volatility, with a $72.0M cash outflow in 2026Q1 following a $46.2M inflow in 2025Q4, highlighting the challenges in managing inventory and receivables within a complex, multi-channel beverage distribution network.

The significant swings in working capital suggest that the company's cash conversion cycle is sensitive to seasonal demand and the timing of large-scale retail placements. Investors should monitor these fluctuations closely, as they may indicate underlying inefficiencies in the reverse logistics process or potential build-ups in inventory that could necessitate future write-downs.

Aggressive Capital Allocation Strategy

Based on reported figures, the company has prioritized share repurchases and dividend payments, with $32.2M and $44.2M allocated respectively in 2026Q1, despite the company's thin net margins and the ongoing need to fund its capital-intensive water delivery infrastructure through external or operational cash sources.

The decision to return capital to shareholders while simultaneously managing a high debt-to-equity ratio and significant capex requirements appears aggressive. This strategy may limit the company's financial flexibility, particularly if the core business faces further margin compression or if the need for additional investment in filtration technology increases.

PRMB — Frequently Asked Questions

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

How much cash does Primo Brands Corporation (PRMB) generate from operations?

Primo Brands Corporation (PRMB) generated $687.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Primo Brands Corporation's free cash flow?

Primo Brands Corporation (PRMB) generated $310.0M 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 Primo Brands Corporation's capital expenditure (CapEx)?

Primo Brands Corporation (PRMB) spent $434.4M 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 Primo Brands Corporation distribute cash to shareholders?

In 2025, Primo Brands Corporation (PRMB) returned $151.3M to shareholders via cash dividends and spent $421.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.