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
THRM
← 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
THRMGentherm Incorporated
$35.43$1.1B
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
HomeStocksTHRMCash Flow

Gentherm Incorporated (THRM) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains highly volatile, evidenced by a negative $10.7 million free cash flow in 2026Q1 compared to a $46.5 million inflow in 2025Q3.

THRM 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'98Dec'97Dec'96
Cash from Operations125.09M116.79M109.65M119.27M14.95M143.08M110.69M118.8M118.43M49.88M108.4M104.71M80.33M61.85M37.21M35.37M12.39M4.25M5.54M14.24M4.82M2.52M3.03M-1.87M-6.94M-6.68M-9.37M-7.49M-7.23M-6.47M-8.5M
Operating CF Margin %-7.81%7.53%8.12%1.24%13.68%12.12%12.23%11.41%5.06%11.81%12.23%9.9%9.34%6.7%9.57%11.03%6.98%8.72%22.37%9.52%7.05%9.27%-6.43%-45.46%-103.57%-136.07%-955.48%-938.57%-494.65%-114.86%
Operating CF Growth %84.02%6.52%-8.07%697.92%-89.55%29.25%-6.82%0.31%137.44%-53.99%3.52%30.34%29.9%66.22%5.19%185.38%191.42%-23.3%-61.05%195.5%91.19%-16.91%262.45%73.11%-3.97%28.74%-25.08%-3.65%-11.7%23.88%-39.34%
Net Income22.63M18.29M64.95M40.34M24.44M93.43M59.69M37.51M41.9M35.23M76.6M95.39M70.12M35.13M24.32M11.89M9.36M284K3.56M7.38M3.51M16.55M1.06M-1.42M-6.31M-7.69M-11.27M-7.58M-7.7M-5.42M-10M
Depreciation & Amortization54.55M53.38M52.98M50.95M44.39M38.78M41.11M44.25M50.64M44.97M37.76M31.03M35.03M31.25M30.63M23.35M1.37M1.44M1.37M654K489K440K661K523K708K802K619K344K582K162K400K
Stock-Based Compensation10.66M12.3M10.43M11.63M6.6M14.53M8.83M6.25M9.05M12.51M9.19M6.02M4.65M2.64M1.25M2.07M1.27M1.27M1.11M742K822K0027K27K000000
Deferred Taxes-24.68M-22.34M10.58M-13.07M-7.32M-150K849K3.62M6.7M5.13M-8.84M-711K-11.1M1.35M789K-212K1.88M261K1.43M1.31M2.51M-13.58M0-27K-27K000000
Other Non-Cash Items20.49M44.57M6.18M30.02M23.71M702K5.11M30.82M14.16M550K760K-9.28M1.51M-4.39M1.56M5.61M526K677K-72K329K-39K236K7K693K24K-147K1.96M8K21K-2.36M100K
Working Capital Changes41.44M10.6M-35.47M-598K-76.87M-4.22M-4.9M-3.64M-4.01M-48.51M-7.07M-17.74M-19.88M-4.13M-21.34M-7.34M-2.01M323K-1.86M3.82M-2.48M-1.13M1.31M-1.67M-1.37M359K-671K-268K-126K1.15M1M
Change in Receivables-12.99M-9.3M-12.08M-4.2M-44.22M25.1M-46.74M6.8M3.02M6.03M-17.97M-12.4M-16.9M-13.83M-18.37M-12.64M-4.62M-6.75M3.6M-2.66M-1.37M-3.36M0-3.27M-3.27M000000
Change in Inventory-25.81M-21.63M-34.2M6.91M-40.32M-39.87M-814K-3.86M-7.69M-4.35M-5.93M-10.95M-8.37M-9.6M-5.85M-4.62M-4.29M100K-421K2.15M-1.66M-812K597K-595K-740K315K-988K-385K-70K-35K200K
Change in Payables31.95M27.56M16.22M31.03M28.31M8.17M29.96M-10.25M12.38M-7.69M4.42M8.05M6.96M18.25M1.79M4.72M5.05M6.35M-4.77M3.02M292K2.12M02.85M2.85M000000
Cash from Investing-47.51M-52.4M-53.53M-24.12M-239.9M-48.83M-18.22M5.84M-40.76M-117.69M-144.34M-62.73M-69.87M-84.89M-35.4M-117.1M-10.02M-8.72M21.37M-16.54M-3.93M-4.08M-793K-600K-672K-714K-695K-869K2.92M-902K-200K
Capital Expenditures-46.45M-55.67M-73.31M-37.6M-40.2M-46.02M-20.36M-23.73M-41.54M-50.78M-66.32M-55.49M-38.89M-35.86M-26.79M-11.82M-1.82M-1.57M-2.37M-4.69M-1.52M-427K-653K-465K-671K-243K-695K-869K-449K-302K-200K
CapEx % of Revenue3.03%3.72%5.03%2.56%3.34%4.4%2.23%2.44%4%5.15%7.23%6.48%4.79%5.42%4.83%3.2%1.62%2.58%3.72%7.37%3%1.19%2%1.6%4.39%3.77%10.09%110.84%58.31%23.09%2.7%
Acquisitions0000-205.49M-2.83M2.14M29.35M-15K-66.99M-73.59M107K-31.47M-48.77M0-113.43M-1.5M0845K1.94M00000000000
Investments-------------------------------
Other Investing-1.06M3.27M19.78M13.48M5.79M22K0219K799K91K57K248K487K-255K-815K-860K-3.38M-1.67M-845K-1.94M-308K-206K-140K-135K-1K-471K00971K1.8M0
Cash from Financing-55.11M-42.48M-51.7M-106.05M189.93M-169.14M115.48M-108.59M-139.27M-31.56M79.86M24.43M18.66M16.85M32.13M85.55M2.44M852K-2.89M1.03M197K1.85M4.52M3.04M6.94M5M11.27M8.34M-65K13.21M4.4M
Debt Issued (Net)-73.11M-31.15M-2.62M-12.28M193.73M-153.24M109.75M-59.19M-4.78M-27.16M72.76M9.95M11.9M21.17M-19.63M27.39M0000000-670K-1.34M4M1.48M-15K-100K-3.9M1.2M
Equity Issued (Net)-10.02M-10.02M-51.59M-91.09M-5.47M-24.11M-10.21M-64.69M-149.26M-7.16M-1.2M-1.48M-1.11M052.19M53.62M2.44M861K-2.89M1.03M197K1.86M4.52M3.71M8.28M1M9.79M9M017.1M100K
Dividends Paid000000000000-696K-696K-2.4M-1.36M000000000000000
Share Repurchases-10.02M-10.02M-51.59M-91.09M-5.47M-20M-9.09M-64.69M-149.26M-7.16M-1.2M-1.48M-1.11M-8.45M0-7.78M00-3.5M0000000-1.27M-734K0-500K0
Other Financing28.01M-1.32M2.5M-2.68M1.67M8.21M15.93M15.28M14.78M2.75M8.3M15.95M8.56M2.07M2.31M5.89M0-9K000-16K00000-645K35K6K3.1M
Net Change in Cash14.26M26.7M-15.54M-4.22M-36.72M-77.74M215.4M13.33M-63.55M-74.02M32.71M58.78M30.82M-3.27M34.31M-2.75M4.91M-3.63M24.13M-1.27M1.08M286K6.76M570K-678K-2.4M1.21M-20K-4.37M5.83M4.4M
Free Cash Flow78.64M61.12M36.33M80.85M-25.25M97.05M90.33M95.07M76.89M-905K42.08M49.22M41.45M25.98M10.41M23.55M10.58M2.68M3.18M9.55M3.3M2.09M2.38M-2.33M-7.61M-6.92M-10.06M-8.36M-7.68M-6.77M-8.7M
FCF Margin %5.12%4.09%2.5%5.5%-2.1%9.28%9.89%9.78%7.41%-0.09%4.59%5.75%5.11%3.92%1.88%6.37%9.41%4.4%5%15.01%6.52%5.86%7.28%-8.03%-49.85%-107.34%-146.17%-1066.33%-996.88%-517.74%-117.57%
FCF Growth %170.53%68.22%-55.06%420.18%-126.02%7.43%-4.98%23.64%8596.46%-102.15%-14.5%18.76%59.51%149.52%-55.79%122.71%294.77%-15.73%-66.71%189.39%57.67%-12.06%202.06%69.37%-10.01%31.25%-20.39%-8.91%-13.35%22.16%-33.85%
FCF per Share2.561.981.152.44-0.752.902.742.862.13-0.021.151.351.150.760.361.000.470.120.140.420.160.130.16-0.20-0.77-1.49-3.07-4.38-20.09-20.22-10.69
FCF Conversion (FCF/Net Income)3.47x6.39x1.69x2.96x0.61x1.53x1.85x3.17x2.83x1.42x1.42x1.10x1.15x1.83x2.08x3.42x1.25x5.88x1.56x1.93x1.37x0.15x2.86x1.32x1.10x0.87x0.83x0.99x0.94x1.19x0.85x
Interest Paid3.63M013.01M13.24M6.34M2.38M4.2M4.46M5.03M4.54M3.03M2.83M2.56M2.65M3.54M3.96M52K46K0000000000000
Taxes Paid7.69M020.84M23.27M21.64M14.86M5.01M11.01M23.16M76.74M21.61M32.38M21.76M11.33M8.45M5.32M182K321K188K000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital volatility risks

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

According to the provided quarterly data, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -1.20 in 2026Q1 to 104.25 in 2025Q1, suggesting that reported earnings are frequently decoupled from actual cash generation capabilities at Gentherm.

The extreme variance in the OCF/NI ratio indicates that accounting accruals and non-cash adjustments play an outsized role in determining the bottom line. Investors should monitor whether this disconnect stems from lumpy revenue recognition on multi-year contracts or significant timing differences in working capital settlement.

Free Cash Flow Remains Unpredictable

As reported in financial statements, Gentherm's free cash flow trajectory is characterized by sharp quarterly swings, including a negative $28.2 million outflow in 2025Q1 followed by a $46.5 million inflow in 2025Q3, highlighting the company's struggle to maintain consistent cash conversion across its automotive production cycles.

The volatility in FCF margins suggests that the company's cash flow profile is highly sensitive to the timing of OEM payments and production schedules. This lack of consistency complicates the assessment of the company's ability to self-fund its R&D initiatives and strategic acquisitions without external financing.

Working Capital Swings Drive Volatility

Based on the reported figures, working capital changes have been a primary driver of cash flow instability, with a $42.1 million outflow in 2024Q1 contrasting with a $22.6 million inflow in 2025Q3, indicating significant friction in the company's cash conversion cycle and inventory management processes.

These substantial fluctuations in working capital suggest that Gentherm may be facing challenges in aligning its inventory build-up with actual OEM demand. Such volatility warrants further investigation into the company's credit terms and the efficiency of its accounts receivable collection processes during periods of production ramp-ups.

Capital Intensity Pressures Cash Reserves

As indicated by the quarterly data, Gentherm's capital expenditure has remained elevated, peaking at 6.5% of revenue in 2024Q4, which suggests that the company is prioritizing ongoing investment in manufacturing infrastructure to support its specialized thermal management product suite despite thin net margins.

The consistent level of CapEx relative to revenue implies that the company is in a phase of heavy asset reinvestment, likely to maintain its competitive edge in proprietary thermal technology. Analysts should evaluate whether these expenditures are effectively translating into higher content-per-vehicle or if they represent maintenance-heavy requirements.

Capital Allocation Strategy Appears Inconsistent

Based on the provided cash flow statements, Gentherm has utilized significant cash for share repurchases, including $60 million in 2023Q4, while simultaneously experiencing periods of negative operating cash flow, which may indicate an aggressive approach to capital return that potentially compromises liquidity during cyclical downturns.

The decision to prioritize share buybacks during periods of earnings volatility suggests a management focus on supporting equity value that may not be fully supported by the underlying cash flow generation. Investors should monitor whether this capital allocation strategy remains sustainable if the current margin compression persists.

THRM — Frequently Asked Questions

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

How much cash does Gentherm Incorporated (THRM) generate from operations?

Gentherm Incorporated (THRM) generated $116.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Gentherm Incorporated's free cash flow?

Gentherm Incorporated (THRM) generated $61.1M 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 Gentherm Incorporated's capital expenditure (CapEx)?

Gentherm Incorporated (THRM) spent $55.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Gentherm Incorporated distribute cash to shareholders?

In 2025, Gentherm Incorporated (THRM) spent $10.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.