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
UPBDUpbound Group, Inc.
$20.44$1.2B
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
HomeStocksUPBDCash Flow

Upbound Group, Inc. (UPBD) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains erratic with margins fluctuating between -3.6% and 14.0%, and the OCF/NI ratio has shown extreme variance, swinging as wide as 8.96 in 2025Q3.

UPBD 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 Operations338.5M305.57M104.72M200.29M468.46M392.3M236.5M215.42M227.5M110.53M353.74M230.49M19.11M134.34M217.9M286.63M216.49M330.12M384.72M240.38M187.36M187.9M331.03M342.41M294.49M175.73M191.56M-29.3M6.4M28.8M19.4M
Operating CF Margin %-6.51%2.42%5.02%11.03%8.56%8.4%8.07%8.55%4.09%11.94%7.03%0.61%4.33%7.07%9.94%7.93%12%13.34%8.27%7.7%8.03%14.31%15.37%14.65%9.72%11.96%-2.07%0.79%8.79%8.15%
Operating CF Growth %154.51%191.8%-47.72%-57.25%19.41%65.88%9.79%-5.31%105.83%-68.75%53.47%1105.92%-85.77%-38.35%-23.98%32.4%-34.42%-14.19%60.05%28.3%-0.29%-43.24%-3.32%16.27%67.58%-8.27%753.8%-557.81%-77.78%48.45%273.08%
Net Income84.24M73.24M123.48M-5.18M12.36M134.94M208.12M173.55M8.49M6.65M-105.19M-866.63M96.42M128.24M183.49M164.64M171.64M167.85M139.62M76.27M103.09M135.74M155.85M181.5M172.17M66.22M103.03M59.4M24.8M25.9M18M
Depreciation & Amortization1.77B1.44B118.38M1.29B1.36B1.39B690.36M680.67M685.59M696.98M736.63M797.86M766.82M735.6M700.29M626.44M570.97M586.18M646.69M650.72M528.73M515.9M506.61M489.44M432.75M414.06M363.45M326.5M198.8M68.2M51.6M
Stock-Based Compensation56.99M45.37M0162.12M159.36M147.55M12.28M6.96M5.96M3.9M9.21M9.54M6.56M6.46M8.37M4.47M4.12M3.46M3.34M000000000000
Deferred Taxes72.84M46.67M-27.15M-17.94M-41.21M48.31M-6.61M55.26M6.82M-86.06M-32.99M-231.71M26.8M23.7M5.4M78.76M95.84M35.9M77.54M11.21M-7.12M-41.83M30.11M46.78M94.91M23.86M77.74M020.6M-300K5M
Other Non-Cash Items-1.91B156.66M1.37B32.81M37.15M30.68M34.43M-3.31M27.96M38.1M172.7M1.2B28.76M18.87M2.61M22.21M50.88M25.22M16.7M54.59M9.3M04.17M23.33M00002.5M-100K0
Working Capital Changes272.52M-1.46B-1.48B-1.27B-1.06B-1.36B-702.08M-697.71M-507.31M-549.04M-426.62M-678.77M-906.24M-778.52M-682.26M-609.9M-676.96M-488.5M-499.16M-572.75M-451.45M-421.91M-365.73M-398.63M-405.35M-328.4M-352.65M-415.2M-240.3M-64.9M-55.2M
Change in Receivables-16.1M-19.45M-62.28M-25.01M-10.14M-25.52M-20.67M-28.86M-14.43M-15.74M-15.91M-19.09M-21.82M-19.25M-13.39M00-34.78M-24.57M000000000000
Change in Inventory261.69M-1.45B-1.33B-1.27B-1.05B0-736.44M0-569.72M-487.13M-523.7M-622.15M000-670.35M-567.73M-449.13M-438.96M-445.92M-551.97M-427.91M-456.32M-424.4M-342.95M-391.93M-342.23M-387.9M-171.3M-64.3M-64.9M
Change in Payables-7.68M20.57M-61.77M21.8M19.78M-66.42M17.94M54.28M23.49M-17.89M11.88M-45.52M21.44M20.6M-5.5M-20.99M25.47M0-35.07M000000000000
Cash from Investing-152.31M-403.73M-41.51M-50.96M-62.33M-1.34B-20.61M20.76M-4.69M-63.35M-58.98M-90.08M-96.67M-129.63M-110.73M-159.25M-167.18M-72.94M-71.49M-117.57M-740.41M-96.04M-232.49M-181.3M-96.7M-106.66M-79.07M-27.6M-968.8M-40.6M-36.3M
Capital Expenditures10.58M0-56.27M-53.4M-61.39M-62.45M-34.55M-21.16M-27.96M-65.46M-61.14M-80.87M-83.78M-108.37M-102.45M-132.71M-93.01M-68.84M-61.93M-101.96M-84.41M-60.23M-72.1M-55.99M-37.6M-57.53M-37.94M-36.2M-969.5M-40.9M-8.1M
CapEx % of Revenue0.22%1.42%1.3%1.34%1.45%1.36%1.23%0.79%1.05%2.42%2.06%2.47%2.65%3.49%3.32%4.6%3.4%2.5%2.15%3.51%3.47%2.57%3.12%2.51%1.87%3.18%2.37%2.55%119.74%12.49%3.4%
Acquisitions-4.08M-278.94M17.27M-39K-995K-1.27B-700K-28.91M23.27M2.11M-3.1M-25.17M-27.35M-41.24M-13.26M-26.75M-74.38M-7.22M-15.7M-20.11M-657.38M-38.32M-165.22M-126.12M-59.5M-49.84M-42.54M0000
Investments-------------------------------
Other Investing-158.81M-124.79M-2.5M2.48M52K4K14.63M70.83M25.32M4.64M5.26M15.96M14.47M19.97M4.98M208K203K3.12M6.14M4.5M1.38M2.51M4.82M809K398K706K1.4M8.6M700K300K-28.2M
Cash from Financing-196.38M156.47M-93.52M-202.12M-370.71M892.85M-126.68M-321.63M-140.31M-70.54M-259.37M-123.88M82.85M-23.12M-134.46M-109.84M-81.33M-245.06M-323.23M-117.78M587.77M-93.06M-183.66M-102.9M-220.02M2.39M-97.67M44.8M991.4M10.6M-12.5M
Debt Issued (Net)-221.81M250.95M-8.94M-68.6M-208.75M1.41B-42M-303.24M-139.3M-52.52M-233.82M-74.44M126.54M228.78M-53.2M39.28M-11.02M-238.03M-313.57M-41.2M568.07M15.8M10.25M140.5M-181.25M-38.55M-106.11M41.4M779.1M9.7M-34.6M
Equity Issued (Net)-9K566K1.8M-50M-84.56M-390.11M-31.84M-1.29M0270K-338K-506K0-217.42M-47.74M-129.26M-65.48M-8.83M-13.38M-83.45M15.41M-108.86M-193.91M-243.39M-38.77M40.94M8.43M3.3M236.4M1M700K
Dividends Paid-89.58M-87.86M-82.3M-83.06M-79.19M-71.5M-63.12M-13.71M0-12.81M-25.55M-51.01M-48.66M-46.81M-37.87M-26.89M-7.8M00000000000000
Share Repurchases000-50M-75.05M-390.11M-26.57M-1.29M-317K0-338K-506K0-217.42M-61.86M-164.17M-84.52M-8.83M-13.38M-83.45M-4.69M-118.38M-210.52M-273.18M-65.56M-25M00-25M00
Other Financing115.02M-7.18M-4.08M-464K1.79M-56.47M10.28M-3.39M-1.01M-5.48M02.08M4.98M12.34M4.35M7.04M2.97M1.81M3.73M6.87M4.29M000000100K-24.1M-100K21.4M
Net Change in Cash-8.91M59.67M-32.84M-50.44M35.81M-51.12M88.95M-84.9M82.42M-22.43M35.03M14.24M3.85M-18.81M-26.98M17.34M-31.08M14.42M-9.99M5.03M34.72M-1.2M-85.12M58.22M-22.23M71.46M14.82M-12.1M29.1M-1.2M-29.4M
Free Cash Flow349.07M238.71M48.45M146.89M407.07M329.85M201.96M194.26M199.54M45.07M292.59M149.62M-64.67M25.98M115.44M153.92M123.48M261.28M322.79M138.42M102.95M127.67M258.93M286.43M256.89M118.2M153.63M-65.5M-963.1M-12.1M11.3M
FCF Margin %7.37%5.08%1.12%3.68%9.59%7.2%7.18%7.28%7.5%1.67%9.87%4.56%-2.05%0.84%3.74%5.34%4.52%9.49%11.19%4.76%4.23%5.46%11.19%12.85%12.78%6.54%9.59%-4.62%-118.95%-3.69%4.75%
FCF Growth %76.05%392.73%-67.02%-63.92%23.41%63.33%3.96%-2.65%342.71%-84.6%95.56%331.35%-348.98%-77.5%-24.99%24.65%-52.74%-19.06%133.2%34.45%-19.36%-50.7%-9.6%11.5%117.34%-23.06%334.54%93.2%-7859.5%-207.08%564.71%
FCF per Share-4.070.872.676.904.933.623.473.660.845.512.82-1.220.471.942.491.873.934.801.991.461.723.223.283.011.671.96-0.92-6.16-0.080.18
FCF Conversion (FCF/Net Income)4.14x4.17x0.85x-38.67x37.91x2.91x1.14x1.24x26.79x16.61x-3.12x-0.27x0.20x1.05x1.19x1.74x1.26x1.97x2.76x3.15x1.82x1.38x2.12x1.89x1.71x2.65x1.86x-0.49x0.26x1.11x1.08x
Interest Paid000106.16M71.19M51.07M14.22M32.11M37.53M41.34M44.47M49.39M48.06M36.9M31.57M35.61M20.57M27.92M70.69M000000000000
Taxes Paid00089.24M72.31M19.34M51.57M24.33M2.23M1.98M18.54M128.08M146.25M52.26M88.87M10.52M124.06M69.31M20.95M000000000000

Key Metrics

Growth RegimeStable
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Subprime consumer credit volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

According to the provided cash flow data, the relationship between net income and operating cash flow is highly volatile, with the OCF/NI ratio swinging from 0.44 in 2024Q2 to 8.96 in 2025Q3, suggesting that reported earnings are frequently decoupled from actual cash generation.

The extreme variance in the OCF/NI ratio indicates that non-cash adjustments and working capital swings are the primary drivers of reported net income rather than core operational performance. Investors should monitor whether this disconnect stems from aggressive revenue recognition or the heavy depreciation of lease assets, which may obscure the true cash-generating capacity of the Acima platform.

FCF Volatility Hinders Capital Planning

As reported in financial statements, Upbound Group's free cash flow trajectory remains erratic, with margins fluctuating between -3.6% and 14.0% over the last ten quarters, reflecting a business model that struggles to maintain consistent cash conversion despite its recurring revenue base.

The inability to sustain positive FCF margins suggests that the company's operational costs and capital requirements are highly sensitive to the underlying credit performance of its lease portfolio. This inconsistency complicates the company's ability to fund dividends and share repurchases without relying on external financing or volatile working capital shifts.

Working Capital Swings Drive Liquidity

Based on reported figures, working capital changes have been a massive, inconsistent driver of cash flow, with quarterly fluctuations reaching over $1 billion in 2025Q4, indicating that the company's liquidity is heavily dependent on the timing of lease originations and inventory management.

The massive swings in working capital suggest that the company is managing a complex and potentially fragile cycle of merchandise acquisition and recovery. Analysts should investigate whether these large quarterly adjustments are indicative of seasonal business patterns or a sign of difficulty in managing the inventory lifecycle across the hybrid store-digital model.

Capital Intensity Remains Under Scrutiny

Data from recent filings shows that CapEx/Revenue ratios have remained relatively low, peaking at 4.1% in 2025Q4, which may suggest that the company is under-investing in its physical infrastructure or relying on existing store footprints to support its digital growth.

While low capital intensity is often viewed positively, in the context of a hybrid LTO model, it may indicate a lack of necessary investment in the refurbishment capabilities required to maintain the competitive advantage of the physical store network. This warrants further investigation into whether the company is deferring maintenance costs that could impact long-term asset quality.

UPBD — Frequently Asked Questions

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

How much cash does Upbound Group, Inc. (UPBD) generate from operations?

Upbound Group, Inc. (UPBD) generated $305.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Upbound Group, Inc.'s free cash flow?

Upbound Group, Inc. (UPBD) generated $238.7M 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 Upbound Group, Inc.'s capital expenditure (CapEx)?

Upbound Group, Inc. (UPBD) spent $0.0M 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 Upbound Group, Inc. distribute cash to shareholders?

In 2025, Upbound Group, Inc. (UPBD) returned $87.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.