Free cash flow has been erratic, ranging from a negative $27.1M in 2024Q1 to a positive $41.0M in 2025Q4, with capital expenditure intensity spiking to 15.2% of revenue in 2025Q3, suggesting significant investment in growth projects.
REX American Resources Corporation (REX) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Jan'26 | Jan'25 | Jan'24 | Jan'23 | Jan'22 | Jan'21 | Jan'20 | Jan'19 | Jan'18 | Jan'17 | Jan'16 | Jan'15 | Jan'14 | Jan'13 | Jan'12 | Jan'11 | Jan'10 | Jan'09 | Jan'08 | Jan'07 | Jan'06 | Jan'05 | Jan'04 | Jan'03 | Jan'02 | Jan'01 | Jan'00 | Jan'99 | Jan'98 | Jan'97 |
|---|
| Cash from Operations | 143.04M | 117.83M | 64.19M | 127.97M | 54.8M | 91.71M | 8.62M | 10.34M | 47.93M | 40.97M | 69.11M | 40.19M | 137.22M | 64.44M | 17.05M | 34.9M | 27.92M | 10.98M | 2.92M | 14.83M | 31.82M | 19.04M | -8.23M | 35.88M | -38.4M | 42.27M | 1.05M | 10.32M | 10.2M | 35.5M | 10.9M |
| Operating CF Margin % | - | 18.11% | 9.99% | 15.36% | 6.41% | 11.84% | 2.31% | 2.47% | 9.85% | 9.05% | 15.23% | 9.21% | 23.98% | 9.67% | 2.59% | 8.51% | 9.26% | 6.45% | 1.27% | 6.62% | 9.16% | 7.78% | -2.17% | 8.85% | -8.96% | 9.1% | 0.22% | 2.22% | 2.45% | 8.64% | 2.55% |
| Operating CF Growth % | 354.04% | 83.56% | -49.84% | 133.54% | -40.25% | 963.56% | -16.63% | -78.42% | 16.99% | -40.72% | 71.96% | -70.71% | 112.95% | 277.96% | -51.15% | 24.98% | 154.34% | 275.57% | -80.29% | -53.4% | 67.12% | 331.5% | -122.93% | 193.43% | -190.84% | 3914.72% | -89.8% | 1.21% | -71.27% | 225.69% | 372.5% |
| Net Income | 120.56M | 95.07M | 71.49M | 60.94M | 37.94M | 56.81M | 1.88M | 11.64M | 37.51M | 44.91M | 39.52M | 37.41M | 103.71M | 40.23M | -1.59M | 33.7M | 8.74M | 12.55M | -3.3M | 33.87M | 10.87M | 28.27M | 27.55M | 27.44M | 22.93M | 22.31M | 18.74M | 18.29M | 11.2M | 7.4M | 7.4M |
| Depreciation & Amortization | 16.32M | 16.76M | 21.71M | 23.04M | 23.3M | 23.59M | 23.47M | 29.31M | 24.83M | 21.46M | 19.52M | 18.64M | 16.79M | 17.28M | 16.6M | 12.09M | 17.94M | 10.6M | 5.06M | 2.43M | 4.19M | 4.64M | 4.16M | 3.99M | 4.33M | 4.2M | 3.92M | 3.47M | 3.2M | 3M | 2.9M |
| Stock-Based Compensation | 9.19M | 4.21M | 3.64M | 6.21M | 1.93M | 1.75M | 264K | 397K | 669K | 1.64M | 1.31M | 64K | 0 | 0 | 0 | 0 | 0 | 234K | 1.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -403K | -3.47M | 9.8M | 14.63M | 915K | 12.73M | -1.11M | -11.07M | -23.36M | -18.61M | 3.04M | -4.2M | 22.47M | 15.99M | -504K | 14.67M | 3.8M | 12.96M | 601K | 2.91M | 3.96M | -485K | -15.56M | -6.93M | 3.51M | -574K | -688K | -770K | -100K | -1M | 3.2M |
| Other Non-Cash Items | -7.87M | -211K | -6.39M | 3.33M | -5.42M | -7.84M | -68K | -462K | 1.5M | 3.49M | 354K | -8.6M | -11.13M | -14.04M | -737K | -23.78M | -922K | -22.5M | -8.61M | -50.11M | -11.03M | -28.56M | -18.67M | -18.59M | -17.83M | -16.83M | -10.49M | 779K | -2.1M | 100K | -1.9M |
| Working Capital Changes | -8.36M | 5.47M | -36.06M | 19.83M | -3.87M | 4.67M | -15.82M | -19.48M | 6.79M | -11.93M | 5.36M | -3.13M | 5.37M | 4.98M | 3.27M | -1.77M | -1.65M | -2.87M | 8.02M | 25.74M | 23.85M | 15.18M | -5.7M | 29.96M | -51.34M | 33.17M | -10.42M | -11.45M | -2M | 26M | -700K |
| Change in Receivables | 4.64M | 6.83M | 1.67M | 1.98M | 659K | -6.11M | -6.74M | -1.59M | 1.53M | -1.09M | 1.65M | -496K | 7.69M | 162K | 1.22M | 4.22M | 0 | 0 | -2.32M | 126K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 2.65M | 3.25M | -4.69M | 21.76M | -6.52M | -4.8M | -2.25M | -17.16M | 2.28M | -3.65M | 121K | 884K | 1.31M | 5.55M | 5.43M | -14.04M | 0 | 15.68M | 25.56M | 20.14M | 27.29M | 26.82M | -7.43M | 25.31M | -41.05M | 43.13M | -4.88M | -7.26M | -5.5M | 8.5M | 11.5M |
| Change in Payables | 17.01M | 8.39M | -14.72M | 7.87M | 1.48M | 16M | -2.35M | 11.4M | 339K | -1.71M | 36K | 387K | 2.03M | 1.72M | -1.45M | -430K | 761K | -8.46M | -8.56M | -3.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -286.72M | -87.69M | -72.86M | 28.4M | -198.51M | 5.29M | -20.79M | -14.43M | -24.64M | -35.72M | -7.75M | 32.2M | -7.32M | 6.83M | 25K | 10.57M | -5.8M | -30.74M | -91.57M | 79.4M | -22.24M | 29.81M | 21.45M | 19.11M | 9.71M | 6.66M | -16.02M | -18.87M | -11.4M | -7.4M | -23M |
| Capital Expenditures | -74.49M | -68.44M | -71.32M | -37.66M | -15.58M | -5.13M | -10.41M | -3.78M | -10.78M | -24.02M | -14.21M | -15.49M | -9.93M | -3.52M | -3.68M | -7.34M | -6.03M | -35.65M | -101.27M | -68.75M | -1.67M | -2.17M | -6.92M | -4.04M | 0 | -9.95M | -27.7M | -20.21M | -12.7M | -8M | -23.4M |
| CapEx % of Revenue | 10.88% | 10.52% | 11.1% | 4.52% | 1.82% | 0.66% | 2.79% | 0.9% | 2.21% | 5.31% | 3.13% | 3.55% | 1.73% | 0.53% | 0.56% | 1.79% | 2% | 20.94% | 43.91% | 30.7% | 0.48% | 0.89% | 1.83% | 1% | - | 2.14% | 5.83% | 4.35% | 3.05% | 1.95% | 5.47% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.05M | 0 | 0 | 0 | 0 | 0 | 15.18M | 7.99M | 4.76M | 0 | 8.7M | 1.67M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 288K | 134K | 442K | -14K | -314K | 60K | -474K | 369K | 32K | 267K | 1.97M | 1.97M | 2.61M | 10.35M | 3.71M | 1.56M | 965K | 0 | 9.17M | 94.78M | 9.34M | 1.52M | 21.38M | 23.15M | 12.14M | 16.6M | 11.68M | 1.34M | 1.3M | 600K | 500K |
| Cash from Financing | -5.96M | -37.66M | -18.47M | -4.32M | -17.01M | -11.1M | -22.45M | -3.95M | -25.82M | -2.61M | -8.55M | -74.32M | -97.35M | -35.19M | -23.01M | -61.47M | -31.5M | 28.17M | 52.92M | -9.52M | 12.06M | -32.16M | -28.34M | -27.34M | -10.55M | -10.18M | -9.96M | 22.25M | -3.8M | -15.1M | 15.4M |
| Debt Issued (Net) | -125K | -181K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75.73M | -31.2M | -16.82M | -35.65M | -24.79M | 28.58M | 69.17M | -599K | 10.06M | -9.55M | -25.41M | -24.73M | 1.25M | -4.65M | 37.42M | -9.09M | 3M | -10.7M | 22.4M |
| Equity Issued (Net) | 31.8M | -33.38M | -14.74M | 0 | -13.01M | -6.63M | -19.63M | 0 | -21.86M | 0 | -4.71M | -69.85M | -18.14M | -3.49M | -4.37M | -22.22M | -8.23M | -6.45M | -17.71M | -8.99M | 2.56M | -22.62M | -2.93M | -2.61M | -11.8M | -5.53M | -47.38M | 31.33M | -6.8M | -4.3M | -7M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 31.8M | -33.38M | -14.74M | 0 | -13.01M | -6.63M | -19.63M | 0 | -21.86M | 0 | -4.71M | -69.85M | -18.14M | -3.49M | -4.37M | -22.22M | -8.23M | -6.45M | -17.71M | -14.59M | 0 | -28.31M | -9.37M | -8.21M | -16.76M | -16.66M | -48.51M | -20.11M | -7.5M | -5M | -7.5M |
| Other Financing | -37.63M | -4.09M | -3.73M | -4.32M | -4M | -4.47M | -2.82M | -3.95M | -3.96M | -2.61M | -3.84M | -4.47M | -3.48M | -502K | -1.82M | -3.6M | 1.52M | 6.04M | 1.47M | 69K | -566K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 0 |
| Net Change in Cash | -149.63M | -7.52M | -27.14M | 152.05M | -160.72M | 85.91M | -34.61M | -8.04M | -2.53M | 2.64M | 52.89M | -1.93M | 32.55M | 36.08M | -5.94M | -16.01M | -9.38M | 8.41M | -35.73M | 84.71M | 21.64M | 16.69M | -15.11M | 27.65M | -39.23M | 38.75M | -24.92M | 13.7M | -5M | 13M | 3.3M |
| Free Cash Flow | 68.55M | 49.39M | -7.13M | 90.31M | 39.22M | 86.58M | -1.79M | 6.57M | 37.16M | 16.95M | 54.9M | 24.7M | 127.29M | 60.92M | 13.36M | 27.55M | 21.89M | -24.67M | -98.35M | -53.92M | 30.16M | 16.87M | -15.14M | 31.83M | -37.23M | 32.33M | -26.64M | -15.16M | -2.5M | 27.5M | -12.5M |
| FCF Margin % | 10.01% | 7.59% | -1.11% | 10.84% | 4.59% | 11.18% | -0.48% | 1.57% | 7.63% | 3.75% | 12.1% | 5.66% | 22.24% | 9.15% | 2.03% | 6.72% | 7.26% | -14.49% | -42.64% | -24.08% | 8.68% | 6.89% | -4% | 7.85% | -8.69% | 6.96% | -5.6% | -3.26% | -0.6% | 6.69% | -2.92% |
| FCF Growth % | 508.32% | 793.1% | -107.89% | 130.28% | -54.71% | 4939.85% | -127.24% | -82.33% | 119.18% | -69.12% | 122.32% | -80.6% | 108.95% | 355.83% | -51.5% | 25.89% | 188.71% | 74.91% | -82.38% | -278.81% | 78.74% | 211.4% | -147.57% | 185.51% | -215.16% | 221.33% | -75.79% | -506.24% | -109.09% | 320% | 53.87% |
| FCF per Share | 2.07 | 1.49 | -0.20 | 2.57 | 1.11 | 2.41 | -0.05 | 0.17 | 0.96 | 0.43 | 1.39 | 0.56 | 2.61 | 1.24 | 0.27 | 0.50 | 0.37 | -0.43 | -1.61 | -0.77 | 0.43 | 0.23 | -0.20 | 0.42 | -0.44 | 0.40 | -0.29 | -0.13 | -0.02 | 0.25 | -0.10 |
| FCF Conversion (FCF/Net Income) | 0.57x | 1.42x | 1.10x | 2.10x | 1.98x | 1.75x | 2.87x | 1.39x | 1.51x | 1.03x | 2.14x | 1.28x | 1.57x | 1.84x | -7.03x | 1.25x | 5.51x | 1.27x | -0.89x | 0.44x | 3.11x | 0.68x | -0.30x | 1.31x | -1.67x | 1.89x | 0.06x | 0.56x | 0.91x | 4.80x | 1.47x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying REX stock.
REX American Resources Corporation (REX) generated $117.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
REX American Resources Corporation (REX) generated $49.4M 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.
REX American Resources Corporation (REX) spent $68.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, REX American Resources Corporation (REX) spent $33.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Commodity Price Volatility
Metrics are mathematically derived from official filings.
Earnings Quality Volatile, Cash Conversion Strong
The 10-quarter average OCF/NI ratio of 1.15 indicates strong cash conversion, but the ratio's extreme volatility, from -0.40 to 2.29, suggests that net income is heavily influenced by non-cash items and timing differences, as seen in the 2025Q4 OCF/NI of 1.23.
The significant gap between net income and operating cash flow in quarters like 2025Q3 (OCF/NI of 2.19) and 2024Q1 (OCF/NI of -0.22) points to substantial non-cash charges or accrual adjustments, likely related to inventory valuation and equity-method earnings. This volatility implies that reported net income may not be a reliable indicator of underlying cash generation in any single period, requiring analysts to focus on the trend across multiple quarters.
FCF Trajectory Highly Erratic, Driven by Capex
Free cash flow has swung from a negative $27.1M in 2024Q1 to a positive $41.0M in 2025Q4, with the FCF margin ranging from -16.8% to 26.0%, indicating that capital expenditure timing is the primary driver of near-term cash flow volatility.
The FCF trajectory is not a smooth growth curve but a series of sharp reversals. The strong FCF in 2025Q4 and 2026Q2 appears to be a function of both improved operating cash flow and lower capital spending in those specific periods. This pattern suggests that investors should view FCF on a trailing twelve-month basis rather than quarterly to assess the underlying trend, as the company's investment cycle creates significant lumpiness.
Capex Intensity Spiking for Growth Initiatives
Capital expenditure as a percentage of revenue has averaged 10.6% over the last ten quarters but spiked to 15.4% in 2024Q1 and 15.2% in 2025Q3, suggesting periods of elevated investment, likely related to the carbon capture projects mentioned in recent context.
The elevated CapEx/Rev ratio in recent quarters, particularly the 12.5% in 2026Q2, appears to represent growth-oriented spending rather than pure maintenance, given the company's focus on CCS infrastructure. This level of investment is significant for a commodity producer and warrants monitoring to ensure it translates into the promised margin expansion from lower-carbon ethanol, as the current high spend is temporarily suppressing free cash flow.
Working Capital Swings Create Cash Flow Noise
Working capital changes have been a major source of cash flow volatility, with a $22.4M use of cash in 2026Q1 followed by a $15.6M use in 2026Q2, indicating that inventory and receivables management are highly sensitive to commodity price movements and timing of collections.
The large negative working capital changes in quarters like 2026Q1 and 2024Q1 suggest that REX is building inventory or experiencing slower collections during periods of lower commodity prices, which consumes cash. Conversely, positive working capital changes in 2025Q3 and 2025Q4 provided a cash tailwind. This dynamic implies that the company's cash flow is partially at the mercy of short-term commodity price trends and seasonal patterns in the ethanol market.
Capital Deployment Favors Buybacks Over Dividends
REX has deployed capital primarily through share repurchases, with $33.4M in 2025Q3 and $32.7M in 2025Q1, while maintaining zero dividend payments, indicating a preference for shrinking the equity base over providing regular income to shareholders.
The absence of dividends and the sporadic but significant buyback activity suggest a management philosophy focused on opportunistic capital returns rather than a predictable payout policy. The large buyback in 2025Q3, coinciding with strong operating cash flow, indicates that management is willing to deploy cash when it believes the stock is undervalued, but the lack of a consistent program means these returns are not guaranteed.
Cash Flow Obscures Equity Earnings Timing
The cash flow statement may obscure the true cash generation from equity-method investments, as the 'Earnings from Equity Investments' included in net income may not correspond to actual cash distributions received, creating a potential disconnect between reported and realized cash flows.
Given REX's minority stakes in other ethanol plants, a portion of its net income is derived from equity-method accounting, which recognizes earnings based on the investee's performance, not necessarily cash received. This accounting treatment can inflate net income relative to operating cash flow in periods where the investees are profitable but not distributing cash, a nuance that is critical for accurately assessing the company's core cash-generating ability.