Free cash flow margin recovered to 8.3% in Q2 2026 from 0.9% in Q1, but operating cash flow to net income of 0.75x signals working capital timing risks.
UFP Technologies, Inc. (UFPT) cash flow statement — 30-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 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 71.58M | 91.91M | 66.59M | 41.33M | 17.74M | 14.29M | 25.04M | 31.23M | 21.32M | 17.47M | 9.39M | 13.1M | 11.13M | 16.11M | 16.16M | 11.72M | 12.56M | 10.69M | 6.69M | 10.15M | 12.09M | 1.01M | 1.43M | 749K | 2.23M | 2.21M | 3.55M | 1.3M | 4.3M | 3.1M | 3M |
| Operating CF Margin % | - | 15.25% | 13.2% | 10.33% | 5.02% | 6.93% | 13.96% | 15.74% | 11.19% | 11.82% | 6.43% | 9.43% | 7.99% | 11.57% | 12.34% | 9.21% | 10.4% | 10.77% | 6.08% | 10.84% | 12.9% | 1.2% | 2.09% | 1.23% | 3.64% | 3.59% | 4.77% | 2.21% | 9.11% | 6.81% | 7.61% |
| Operating CF Growth % | -64.79% | 38.01% | 61.11% | 132.95% | 24.14% | -42.91% | -19.83% | 46.48% | 22.04% | 85.98% | -28.29% | 17.72% | -30.92% | -0.35% | 37.96% | -6.74% | 17.52% | 59.89% | -34.12% | -16.1% | 1099.27% | -29.66% | 91.4% | -66.34% | 0.7% | -37.82% | 173.37% | -69.77% | 38.71% | 3.33% | 172.73% |
| Net Income | 72.3M | 68.31M | 58.98M | 44.92M | 41.79M | 15.89M | 13.37M | 19.75M | 14.31M | 9.21M | 7.97M | 7.59M | 7.56M | 11.28M | 10.9M | 10.78M | 9.41M | 5.98M | 5.12M | 4.16M | 2.51M | 659.09K | 871.26K | -1.52M | -233.79K | -3.04M | 1.08M | 1.7M | 1.6M | 1.3M | 1.3M |
| Depreciation & Amortization | 19.66M | 19.15M | 14.71M | 11.41M | 11.89M | 8.41M | 8.27M | 8.17M | 7.83M | 5.63M | 5.63M | 4.85M | 4.38M | 4.08M | 2.93M | 2.78M | 3.15M | 2.9M | 2.98M | 2.82M | 3.06M | 2.94M | 2.49M | 2.71M | 2.69M | 3.28M | 3.08M | 2.3M | 1.9M | 1.8M | 1.5M |
| Stock-Based Compensation | 10.31M | 8.85M | 6.84M | 4.64M | 3.21M | 2.43M | 1.81M | 1.59M | 1.21M | 1.07M | 1.06M | 1.07M | 1.12M | 924K | 860.4K | 1.14M | 963.71K | 900.81K | 1.31M | 692.02M | 459.34M | 240.45M | 136.75M | 108.55M | 81.05M | 124.54M | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 7.95M | 5.11M | 1.33M | 816K | -4.71M | -1.79M | 136K | 0 | 1.88M | -1.02M | 576K | 437K | 1.23M | 740K | 610.07K | 451.7K | 305.83K | 226.95K | 16.47K | 1.21M | 856.61K | -97.9K | 304.1K | -818.79K | 130.91K | -547.68K | 0 | 300K | 200K | 400K | 100K |
| Other Non-Cash Items | -61K | 180K | 1.06M | 3.67M | -11.96M | -14K | 459K | 393K | -47K | 7K | -143K | -329K | -1.21M | -807K | -843.63K | -1.54M | 67.25K | -667.4K | 493.67K | -691.05M | -458.65M | -239.92M | -136.82M | -106.97M | -81.65M | -123.44M | 333.34K | 200K | 100K | 100K | 100K |
| Working Capital Changes | -38.57M | -9.7M | -16.34M | -24.13M | -22.47M | -10.62M | 998K | 1.32M | -3.87M | 2.57M | -5.7M | -518K | -1.95M | -111K | 1.71M | -1.91M | -1.33M | 1.35M | -3.22M | 989.89K | 4.98M | -3.02M | -2.16M | -1.2M | 247.72K | 1.42M | -941.6K | -3.1M | 500K | -500K | 500K |
| Change in Receivables | -25.79M | 4.79M | -2.19M | -12.11M | -15.91M | -6.86M | 2.22M | -327K | -2.56M | -132K | -3.77M | -1.01M | 562K | 804K | -842.33K | -621.08K | -1.86M | -599.55K | 106.96K | -530.63M | 651.46M | -1.34B | -734.56M | -37.73M | 1.21B | 631.82M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -13.4M | 3.9M | -4.69M | -16.57M | -19.61M | -4.5M | -366K | 1.3M | -2.29M | 1.29M | 51K | -1.31M | -1.84M | -1.35M | 800.98K | -1.71M | -396.82K | 1.86M | -434.51K | 53.05K | 598.13K | -1.21M | -823.63K | 250.94K | 510.19K | 1.58M | 47.3K | -1.1M | -100K | -200K | -200K |
| Change in Payables | 9.9M | -1.09M | -1.14M | 1.55M | 9.13M | 102K | -681K | 0 | 1.11M | 93K | -596K | -800K | 2.32M | -1.01M | 383.44K | 507.02K | 894.96K | 392.64K | -2.78M | 531.7M | -647.05M | 1.34B | 733.18M | 36.27M | -1.21B | -632.01M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -21.92M | -27.6M | -210.16M | -10.49M | 1.29M | -101.46M | -4.26M | -5.77M | -82.33M | -10.38M | -7.28M | -16.27M | -13.32M | -6.39M | -15.5M | -2.52M | -3.27M | -4.28M | -7.85M | -2.05M | -1.78M | -1.1M | -2.13M | -898.05K | -1.02M | -2.37M | -8.17M | -3M | -3.6M | -4M | -3.4M |
| Capital Expenditures | -10.16M | -12.93M | -9.66M | -10.49M | -13.78M | -5.39M | -4.37M | -5.78M | -5.43M | -10.38M | -7.29M | -16.32M | -13.44M | -5.83M | -11.99M | -3.74M | -3.29M | -1.86M | -2.76M | -2.1M | -1.52M | -1.11M | -2.14M | -1.24M | -930.32K | -2.42M | -2.44M | -1.9M | -3.9M | -3.9M | -3.4M |
| CapEx % of Revenue | 1.61% | 2.14% | 1.91% | 2.62% | 3.89% | 2.61% | 2.44% | 2.91% | 2.85% | 7.02% | 4.99% | 11.75% | 9.64% | 4.19% | 9.16% | 2.94% | 2.72% | 1.87% | 2.51% | 2.24% | 1.62% | 1.32% | 3.12% | 2.04% | 1.52% | 3.93% | 3.27% | 3.23% | 8.26% | 8.57% | 8.63% |
| Acquisitions | -11.89M | -14.72M | -197.48M | 0 | -20.65M | -96.18M | 0 | 0 | -76.98M | 7K | 14K | 53K | 0 | -600K | -3.6M | 0 | 0 | -2.44M | -5.18M | 0 | -309.23K | 0 | 0 | 0 | -150K | 0 | -5.8M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 132K | 51K | -3.03M | 2K | 35.72M | 114K | 107K | 4K | 77K | 7K | 14K | 53K | 112K | 38K | 85.96K | 1.22M | 12K | 13.36K | 92.94K | 47.54K | 45.04K | 12.53K | 12.53K | 342.3K | 58.38K | 47.87K | 67.07K | -1.1M | 300K | -100K | 0 |
| Cash from Financing | -55.35M | -58.16M | 152.39M | -30.02M | -25.89M | 74.05M | -285K | -24.95M | 26.27M | -475K | -559K | -1.08M | -1.05M | -5.89M | 2.97M | -1.45M | 147.01K | 1.86M | -1.16M | -50.35K | -9.56M | 36.47K | 703.39K | 433.36K | -1.2M | 93.78K | 4.36M | 1.6M | -500K | 1M | 100K |
| Debt Issued (Net) | -46.37M | -53.92M | 157.3M | -23M | -20M | 74.81M | -11K | -25.14M | 25.14M | -856K | -1.01M | -996K | -1.78M | -6.02M | 3.64M | -1.28M | -623.55K | 1.81M | -1.42M | -456.55K | -10.2M | 66.43K | 758.65K | 385.42K | -1.25M | 548K | 4.3M | 1.6M | -500K | 1M | -100K |
| Equity Issued (Net) | 208K | 194K | -4.72M | 680K | 0 | 0 | 0 | -512K | 0 | 0 | 0 | -587K | 0 | 0 | 365.24K | 250.54K | 0 | 0 | 20.56K | 296.11K | 568.04K | 75.03K | 49.73K | 47.95K | 48.86K | -454.23K | 66.85K | 0 | 100K | 100K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -105K | -105K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -512K | -144K | 0 | -587K | -587K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -525K | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -9.19M | -4.43M | -188K | -7.7M | -5.83M | -761K | -274K | 705K | 1.13M | 381K | 455K | 505K | 724K | 130K | -1.04M | -419.52K | 875.56K | 153.75K | 338.22K | 110.09K | 71.87K | -104.99K | -104.98K | 0 | 0 | 0 | 0 | 0 | -100K | -100K | 100K |
| Net Change in Cash | -5.85M | 6.85M | 8.19M | 812K | -6.67M | -13.12M | 20.49M | 505K | -34.74M | 6.62M | 1.55M | -4.25M | -3.25M | 3.82M | 3.63M | 7.75M | 9.44M | 8.27M | -2.33M | 8.04M | 751.77K | -52.6K | 7.81K | 284.31K | -944 | -67.28K | -254.68K | -200K | 200K | 100K | -300K |
| Free Cash Flow | 61.42M | 78.98M | 56.94M | 30.84M | 3.96M | 8.9M | 20.67M | 25.45M | 15.89M | 7.09M | 2.1M | -3.22M | -2.31M | 10.28M | 4.17M | 7.97M | 9.28M | 8.83M | 3.92M | 8.05M | 10.58M | -101.6K | -708.11K | -491.35K | 1.29M | -208.94K | 1.12M | -600K | 400K | -800K | -400K |
| FCF Margin % | 9.72% | 13.1% | 11.29% | 7.71% | 1.12% | 4.31% | 11.52% | 12.83% | 8.34% | 4.79% | 1.44% | -2.32% | -1.66% | 7.38% | 3.18% | 6.27% | 7.68% | 8.9% | 3.56% | 8.6% | 11.28% | -0.12% | -1.03% | -0.81% | 2.12% | -0.34% | 1.5% | -1.02% | 0.85% | -1.76% | -1.02% |
| FCF Growth % | -15.33% | 38.71% | 84.6% | 678.1% | -55.45% | -56.95% | -18.79% | 60.15% | 124.24% | 237.48% | 165.16% | -39.52% | -122.48% | 146.52% | -47.73% | -14.03% | 5.03% | 125.2% | -51.26% | -23.94% | 10511.7% | 85.65% | -44.12% | -137.95% | 719.69% | -118.71% | 286.14% | -250% | 150% | -100% | 69.23% |
| FCF per Share | 7.88 | 10.12 | 7.31 | 4.01 | 0.52 | 1.17 | 2.73 | 3.39 | 2.14 | 0.97 | 0.29 | -0.45 | -0.32 | 1.45 | 0.59 | 1.14 | 1.37 | 1.40 | 0.63 | 1.37 | 1.90 | -0.02 | -0.14 | -0.11 | 0.30 | -0.05 | 0.25 | -0.12 | 0.08 | -0.16 | -0.08 |
| FCF Conversion (FCF/Net Income) | 0.85x | 1.35x | 1.13x | 0.92x | 0.42x | 0.90x | 1.87x | 1.58x | 1.49x | 1.90x | 1.18x | 1.73x | 1.47x | 1.43x | 1.48x | 1.13x | 1.36x | 1.80x | 1.31x | 2.44x | 4.81x | 1.53x | 1.65x | -0.49x | -9.52x | -0.73x | 3.29x | 0.76x | 2.69x | 2.38x | 2.31x |
| Interest Paid | 1.71M | 0 | 0 | 3.54M | 2.72M | 53K | 0 | 664K | 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 | 1.22M | 0 | 0 | 10.57M | 13.2M | 5.91M | 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 UFPT stock.
UFP Technologies, Inc. (UFPT) generated $91.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
UFP Technologies, Inc. (UFPT) generated $79.0M 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.
UFP Technologies, Inc. (UFPT) spent $12.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Customer concentration and EPS miss
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Signals Timing
UFPT's operating cash flow to net income ratio swung from 0.18 in Q1 2026 to 0.75 in Q2, reflecting working capital timing, as per recent quarterly filings.
The OCF/NI ratio of 0.75 in Q2 2026, though improved from the prior quarter's 0.18, remains below the 1.0 threshold, indicating that earnings are not yet fully converting to cash. The negative working capital change of -$15.6M in Q2 suggests that receivables or inventory absorbed cash, likely due to revenue acceleration. Investors should monitor whether this is a temporary timing issue or a persistent drag on cash generation.
FCF Rebound Masks Underlying Volatility
Free cash flow margin recovered to 8.3% in Q2 2026 from 0.9% in Q1, but remains below the 21.1% peak in Q3 2025, based on reported cash flow data.
The sequential FCF improvement is encouraging, yet the wide quarterly swings—from 0.9% to 21.1% over the past year—suggest that FCF is not yet a stable metric. This volatility likely stems from working capital swings rather than capex, as capital intensity remains low at under 3% of revenue. The company's FCF margin is still below the peer average, indicating room for operational improvement if working capital can be managed more consistently.
Low Capex Reflects Asset-Light Model
Capital expenditures averaged just 1.8% of revenue over the last four quarters, indicating a low capital intensity business, as per the latest cash flow statements.
UFPT's capex/revenue ratio of 0.7% in Q2 2026 is minimal, suggesting that the company's growth does not require heavy fixed asset investment. This supports a high FCF conversion potential, but also implies that organic growth may be constrained by capacity. The low capex may indicate that the company relies on acquisitions for expansion, which could introduce integration risk.
Working Capital Swings Drive Cash Flow
Working capital changes were negative in seven of the last ten quarters, with Q2 2026 showing a -$15.6M impact, according to reported cash flow data.
The persistent negative working capital changes suggest that UFPT's growth is consuming cash, likely due to increasing receivables and inventory to support higher sales. The Q2 2026 swing of -$15.6M is particularly large, offsetting the positive net income. This pattern indicates that the company may need to improve its working capital efficiency to sustain cash generation, especially as revenue grows.
Acquisitions Drive Capital Allocation
UFPT deployed $191.8M on acquisitions in Q3 2024, with no dividends or buybacks in the last ten quarters, as per the cash flow statements.
The company's capital deployment strategy is clearly focused on inorganic growth, with a significant acquisition in Q3 2024. The absence of shareholder returns suggests that management is prioritizing reinvestment, which aligns with the medical segment pivot. However, the lack of buybacks or dividends may disappoint income-focused investors, and the reliance on acquisitions introduces execution risk.
Cumulative Earnings Outpace Cash Flow
Over the last ten quarters, cumulative net income of $166.0M exceeds operating cash flow of $177.0M, but the gap narrows when excluding working capital swings, based on reported figures.
The cumulative OCF of $177.0M is actually higher than net income, but this is skewed by a few strong quarters. The more telling signal is the quarterly volatility, where OCF/NI ranges from 0.18 to 2.19. This suggests that earnings quality is not consistently high, and investors should focus on the underlying drivers of working capital changes to assess sustainability.
What Could Invalidate the Base Case
UFPT's cash flow strength could be overstated if working capital swings persist, as Q2 2026 OCF/NI of 0.75 indicates conversion issues, per recent filings.
The cash flow statement obscures the impact of acquisition-related costs and potential customer concentration risks. The large acquisition in Q3 2024 may have introduced integration challenges that are not fully visible in operating cash flow. Additionally, the lack of forward guidance and the EPS miss suggest that management may be cautious about near-term cash generation, warranting close monitoring of working capital trends.