Cash conversion remains erratic, with the OCF/NI ratio swinging from -1.35 in 2025Q1 to 4.51 in 2025Q3, largely driven by working capital variances of up to $6.6M per quarter.
| Metric | TTM | May'25 | May'24 | May'23 | May'22 | May'21 | May'20 | May'19 | May'18 | May'17 | May'16 | May'15 | May'14 | May'13 | May'12 | May'11 | May'10 | May'09 | May'08 | May'07 | May'06 | May'05 | May'04 | May'03 | May'02 | May'01 | May'00 | May'99 | May'98 | May'97 | May'96 |
|---|
| Cash from Operations | 9.06M | 7.47M | 13.22M | 7.71M | 3.31M | 7.03M | 9.83M | 2.66M | 304.47K | -1.06M | 3.79M | 2.78M | 1.98M | 5.47M | -1.11M | 2.4M | 1.51M | 594.87K | 1.08M | 1.91M | -866.99K | -1M | 3.21M | 902.21K | -2.61M | -508.57K | -76.2K | -100K | 700K | 800K | 500K |
| Operating CF Margin % | - | 16.14% | 29.65% | 19.17% | 10.72% | 31.23% | 34.65% | 7.9% | 1.25% | -4.13% | 10.62% | 9.08% | 9.91% | 22.13% | -3.84% | 11.46% | 8.44% | 3.55% | 5.78% | 11.59% | -5.88% | -8.92% | 24.66% | 6.5% | -16.32% | -3.84% | -0.66% | -0.9% | 6.86% | 8% | 5.62% |
| Operating CF Growth % | 5425.09% | -43.48% | 71.52% | 132.94% | -52.94% | -28.51% | 270.02% | 772.83% | 128.84% | -127.87% | 36.44% | 39.93% | -63.75% | 591.4% | -146.49% | 58.77% | 153.62% | -44.69% | -43.77% | 320.62% | 13.36% | -131.16% | 255.91% | 134.58% | -412.95% | -567.44% | 23.8% | -114.29% | -12.5% | 60% | -58.33% |
| Net Income | 10.38M | 9.41M | 9M | 6.29M | 2.24M | 1.06M | 3.03M | 2.54M | 443.37K | 2.33M | 4.21M | 2.17M | 1.13M | 2.55M | 2.2M | 1.42M | 1.59M | 571.89K | 1.53M | 619.27K | 485.79K | 202.11K | -58.62K | 350.94K | 332.78K | 1.04M | 865.23K | 700K | 500K | 500K | 600K |
| Depreciation & Amortization | 1.71M | 1.73M | 1.7M | 1.47M | 1.35M | 1.21M | 1.14M | 1.07M | 995.92K | 868.61K | 818.38K | 740.84K | 699.04K | 564.26K | 482.15K | 470.75K | 442.26K | 422.5K | 358.72K | 350.51K | 319.87K | 372.71K | 342.32K | 337.92K | 306.95K | 258.56K | 267.1K | 300K | 300K | 300K | 200K |
| Stock-Based Compensation | 0 | 1.22M | 1.05M | 417.25K | 201.28K | 154.34K | 143.1K | 106.66K | 124.93K | 177.69K | 151.18K | 116.07K | 112.17K | 109.59K | 116.76K | 80.42K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 696.62K | -585.38K | -444K | -494K | 115.5K | -20K | 19K | 30K | 210K | -147K | -52K | 310K | 124.3K | 2K | -126K | -10.5K | 44.8K | -74.1K | -55.6K | -3K | 11.48K | -90.6K | 15.7K | 52.6K | -85.8K | -149.3K | -62.3K | 0 | 0 | 0 | 100K |
| Other Non-Cash Items | 1.84M | 535K | 385.74K | 338.39K | -1.53K | 172.5K | 180K | 193.06K | 60K | 280K | 190K | 180K | 147.98K | 180K | 144.64K | 108.17K | 266.26K | 264.64K | -213.74K | 328.79K | 274.16K | 259.81K | 121.48K | 272.89K | 184.65K | -54.04K | 44.41K | 200K | -800K | -300K | 0 |
| Working Capital Changes | -5.57M | -4.84M | 1.53M | -314.68K | -593.59K | 4.45M | 5.32M | -1.29M | -1.53M | -4.57M | -1.53M | -745.54K | -230.67K | 2.07M | -3.93M | 330.05K | -831.49K | -589.71K | -570.59K | 591.68K | -2M | -1.74M | 2.79M | -112.14K | -3.35M | -1.61M | -1.19M | -1.3M | 700K | 300K | -400K |
| Change in Receivables | -1.13M | -1.93M | 108.71K | -1.11M | -346.12K | 1.56M | -540.17K | 986.56K | -3.72M | 1.35M | 752.54K | -1.86M | -617.75K | 3.37M | -3.47M | 2.9M | -2.34M | -581.88K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 1.77M | -129.31K | -2.53M | -277.21K | 486.19K | 2.04M | 804.72K | 1.16M | 103.96K | -2.25M | -930.01K | 82.89K | 33.61K | -991.12K | -3.16M | 886.13K | 157.46K | -227.6K | -1.85M | -1.25M | 532.9K | -493.95K | 159.76K | -126.7K | -1.77M | -685.36K | -58.45K | 0 | -600K | 0 | -300K |
| Change in Payables | 14.36K | -319.61K | -278.81K | 290.83K | -360.5K | 417.15K | -32.52K | -57.48K | 130.85K | -437.7K | -936.05K | 1.54M | -43.44K | -2.15M | 2.07M | 195.81K | 209.33K | 143.47K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -9.5M | -9.27M | -5.07M | -26.78M | -1.39M | -1.65M | -1.25M | -494.37K | -958.74K | -1.9M | -2.94M | -752.05K | -1.36M | -3.3M | -1.56M | -392.02K | -220K | -689K | 121.04K | -261.58K | -259.13K | -165.66K | 424.65K | -63.56K | -602.54K | -1.29M | -261.22K | -100K | -700K | -300K | -300K |
| Capital Expenditures | -3.45M | -2.6M | -1.15M | -3.36M | -1.39M | -1.62M | -1.23M | -472.84K | -936.83K | -1.87M | -1.94M | -746.63K | -1.36M | -3.29M | -1.55M | -386.4K | -252.43K | -676.15K | -564.68K | -251.7K | -253.2K | -140.16K | -95.44K | -97.01K | -620.69K | -1.25M | -225.81K | 0 | -600K | -300K | -200K |
| CapEx % of Revenue | 7.15% | 5.62% | 2.58% | 8.36% | 4.51% | 7.21% | 4.34% | 1.41% | 3.85% | 7.32% | 5.44% | 2.44% | 6.77% | 13.32% | 5.35% | 1.85% | 1.41% | 4.04% | 3.04% | 1.53% | 1.72% | 1.25% | 0.73% | 0.7% | 3.88% | 9.47% | 1.97% | - | 5.88% | 3% | 2.25% |
| Acquisitions | 0 | 0 | 0 | 0 | 7.5K | 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 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -5.04M | -4.62K | -304.7K | -4.76K | 2.68K | -4.92K | -4.87K | -5.02K | -5.15K | -5.23K | -5.36K | -5.43K | -5.49K | -5.53K | -5.58K | -5.62K | 32.42K | -12.85K | 685.73K | -9.87K | -5.93K | -25.5K | 254.37K | 37.71K | 27.83K | -22.68K | -23.85K | -100K | -100K | 0 | -100K |
| Cash from Financing | 668.1K | 162.05K | -8.89M | 132.97K | 16.25K | 43.42K | 1.51M | 50.34K | 187.66K | 190.89K | 346.84K | 77.99K | 172.83K | -249.94K | 550.38K | -7.45K | -1.14M | 28.7K | -1.11M | -1.69M | 1.12M | 1.14M | -3.96M | -645.6K | 3.38M | 1.54M | -369.98K | -300K | 600K | -300K | -200K |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 1.46M | 0 | 0 | 0 | 0 | 0 | 0 | -261.66K | 252.51K | -5.48K | -1.17M | 20.49K | -987.07K | -1.63M | 1.4M | 1.03M | -4.18M | -776.26K | 3.26M | 1.5M | -335.54K | -300K | 500K | -400K | -300K |
| Equity Issued (Net) | 668.1K | 162.05K | -9.86M | 132.97K | 16.25K | 43.42K | 45.61K | 50.34K | 187.66K | 190.89K | 346.84K | 77.99K | 172.83K | 11.72K | 297.86K | -1.96K | 31.09K | 8.21K | 27.78K | 15.31K | 62.33K | 301.11K | 214.37K | 130.67K | 116.05K | 44.74K | -34.45K | 0 | 100K | 100K | 100K |
| 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 | -739.72K | -201.27K | -9.86M | -169.74K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.77K | -30.42K | -63 | -6.16K | 0 | 0 | -163.11K | 0 | -11.59K | -71.38K | -120.41K | -94.81K | -158.03K | -100K | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 967.12K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -149.34K | -78.7K | -336.67K | -185.74K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 228.72K | -1.64M | -743.75K | -18.94M | 1.94M | 5.42M | 10.09M | 2.21M | -466.61K | -2.76M | 1.19M | 2.1M | 795.77K | 1.92M | -2.12M | 2M | 152.29K | -65.42K | 87.97K | -37.26K | -3.39K | -24.99K | -328.78K | 193.06K | 164.26K | -254.43K | -707.4K | -500K | 600K | -300K | 0 |
| Free Cash Flow | 5.61M | 4.87M | 11.77M | 4.35M | 1.92M | 5.41M | 8.6M | 2.18M | -632.36K | -2.92M | 1.85M | 2.03M | 628.43K | 2.18M | -2.66M | 2.01M | 1.26M | -81.28K | 510.88K | 1.66M | -1.12M | -1.14M | 3.12M | 805.2K | -3.23M | -1.76M | -302K | -100K | 100K | 500K | 300K |
| FCF Margin % | 11.63% | 10.52% | 26.4% | 10.81% | 6.21% | 24.03% | 30.31% | 6.5% | -2.6% | -11.45% | 5.18% | 6.64% | 3.14% | 8.81% | -9.19% | 9.61% | 7.03% | -0.49% | 2.75% | 10.07% | -7.59% | -10.17% | 23.93% | 5.8% | -20.2% | -13.31% | -2.63% | -0.9% | 0.98% | 5% | 3.37% |
| FCF Growth % | -46.67% | -58.62% | 170.73% | 126.78% | -64.56% | -37.13% | 293.75% | 445.48% | 78.38% | -258.19% | -8.92% | 222.98% | -71.17% | 181.8% | -232.62% | 59.92% | 1645.58% | -115.91% | -69.24% | 248.28% | 1.81% | -136.62% | 286.93% | 124.93% | -83.2% | -483.67% | -202% | -200% | -80% | 66.67% | -57.14% |
| FCF per Share | 1.78 | 1.49 | 3.37 | 1.22 | 0.55 | 1.55 | 2.46 | 0.63 | -0.18 | -0.83 | 0.53 | 0.60 | 0.19 | 0.65 | -0.81 | 0.62 | 0.39 | -0.03 | 0.16 | 0.54 | -0.37 | -0.40 | 1.06 | 0.28 | -1.16 | -0.63 | -0.11 | -0.03 | 0.03 | 0.20 | 0.11 |
| FCF Conversion (FCF/Net Income) | 0.54x | 0.79x | 1.47x | 1.23x | 1.48x | 6.61x | 3.25x | 1.04x | 0.69x | -0.45x | 0.90x | 1.28x | 1.75x | 2.15x | -0.51x | 1.69x | 0.95x | 1.04x | 0.70x | 3.09x | -1.78x | -4.95x | -54.78x | 2.57x | -7.84x | -0.49x | -0.09x | -0.14x | 1.40x | 1.60x | 0.83x |
| 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 |
Project payment timing volatility
According to the provided quarterly data, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio swinging from a low of -1.35 in 2025Q1 to a peak of 4.51 in 2025Q3, indicating significant volatility in cash conversion quality.
The frequent divergence between accounting profits and cash generation suggests that TAYD's earnings are heavily influenced by non-cash accruals and the timing of project milestones. Investors should interpret this as a signal that reported net income may not reliably reflect the company's immediate liquidity position or its ability to fund operations internally.
As reported in financial statements, Taylor Devices exhibits a highly inconsistent free cash flow trajectory, with margins fluctuating wildly between -33.0% and 83.6% over the last ten quarters, reflecting the inherent lumpiness of its project-based revenue model and the resulting impact on available cash flow.
The inability to maintain a consistent positive free cash flow margin suggests that the company's operational cash generation is frequently interrupted by the timing of large-scale project payments. This volatility warrants further investigation into whether the company's current cash reserves are sufficient to bridge these significant gaps in cash inflow.
Based on TAYD's reported figures, working capital changes are the primary driver of cash flow variance, with swings as large as $6.6M in a single quarter, which suggests that the company's cash position is highly sensitive to the timing of customer collections and inventory management.
The massive fluctuations in working capital indicate that TAYD's cash flow is largely dictated by the progress of long-term contracts rather than steady-state operational efficiency. This reliance on project-based cash cycles may expose the company to liquidity stress if project milestones are delayed or if customer payments are deferred.
Data from recent filings indicates that TAYD maintains a relatively low capital intensity, with CapEx as a percentage of revenue typically ranging between 1% and 11%, suggesting that the company does not require massive, recurring capital outlays to sustain its specialized manufacturing capabilities.
While the capital expenditure profile appears manageable, the variability in CapEx relative to revenue suggests that the company may be timing its equipment investments to coincide with specific project wins. This approach appears to prioritize cash preservation, though it may limit the company's ability to scale capacity rapidly if demand surges.
Quick answers to the most common questions about buying TAYD stock.
Taylor Devices, Inc. (TAYD) generated $7.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Taylor Devices, Inc. (TAYD) generated $4.9M 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.
Taylor Devices, Inc. (TAYD) spent $2.6M 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, Taylor Devices, Inc. (TAYD) spent $0.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.