Liquidity remains under pressure, highlighted by a -115.0% free cash flow margin and a $1.3 million working capital outflow during the most recent quarter.
| Metric | TTM | Mar'25 | Mar'24 | Mar'23 | Mar'22 | Mar'21 | Mar'20 | Mar'19 | Mar'18 | Mar'17 | Mar'16 | Mar'15 | Mar'14 | Mar'13 | Mar'12 | Mar'11 | Mar'10 | Mar'09 | Mar'08 | Mar'07 | Mar'06 | Mar'05 | Mar'04 | Mar'03 | Mar'02 | Mar'01 | Mar'00 | Mar'99 | Mar'98 | Mar'97 | Mar'96 |
|---|
| Cash from Operations | 1.04M | -1.05M | 604.08K | 1.49M | -1.86M | 1.39M | 9.25K | 5.87K | 534.88K | -2.15M | -822.96K | -1.37M | -851.94K | -785.73K | -3.82M | -67.17K | 5.03M | -2.5M | 2.35M | -3.17M | 1.77M | -1.1M | -292.72K | -61.87K | -779.74K | -1M | -905.44K | 316.1K | 486.84K | 1.45M | 206.75K |
| Operating CF Margin % | - | -4.45% | 3.09% | 6.73% | -9.51% | 7.92% | 0.06% | 0.03% | 3.6% | -15.29% | -5.99% | -13.85% | -6.77% | -5.11% | -28.74% | -0.51% | 19.02% | -9.59% | 6.94% | -8.85% | 6.11% | -4.68% | -1.7% | -0.39% | -7.44% | -13% | -11.81% | 3.48% | 4.21% | 9.43% | 1.06% |
| Operating CF Growth % | 102.39% | -273.59% | -59.51% | 180.21% | -233.99% | 14910.51% | 57.44% | -98.9% | 124.84% | -161.64% | 39.92% | -60.77% | -8.43% | 79.45% | -5592.13% | -101.34% | 300.83% | -206.57% | 174.13% | -279.45% | 260.85% | -275.14% | -373.09% | 92.06% | 22.39% | -10.97% | -386.44% | -35.07% | -66.53% | 603.58% | -87.08% |
| Net Income | -174.08K | 500.68K | -395.79K | 720.41K | -78.15K | 268.34K | -5.81M | -1.35M | -2.26M | -2.06M | -2.14M | -3.7M | -4.45M | -452.56K | -503.29K | 817.78K | 2.27M | 1.43M | -5.57M | 5.53M | 4.6M | 3.42M | 2.57M | 2.4M | 261.63K | -758.94K | 41.06K | -806.55K | -445.13K | -1.48M | -1.1M |
| Depreciation & Amortization | 238.31K | 164.13K | 163.46K | 167.46K | 178.82K | 166.27K | 163.94K | 20.06K | 31.29K | 29.73K | 37.53K | 46.07K | 43.94K | 40.3K | 41.52K | 61.02K | 56.36K | 49.21K | 46.5K | 150.97K | 28.34K | 34.05K | 33.22K | 38.08K | 30.48K | 45.86K | 31.74K | 141.16K | 158.05K | 165.1K | 181.78K |
| Stock-Based Compensation | 896.7K | 0 | 0 | 0 | 0 | -221.4K | 0 | 0 | 0 | 0 | 0 | 0 | 55.59K | 88.94K | 25.94K | 0 | 42.76K | 11.23K | 19.86K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 361K | -361K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25K | 2.31M | 83.97K | -392.24K | -125.41K | 264.55K | -227.57K | -1.16M | -318.23K | -124.6K | -294.88K | -56.9K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -2.83M | 235K | 377.99K | -341.19K | -70K | 100K | 3.84M | 1.05M | 1.32M | 1.02M | 741.85K | 1.13M | 159.95K | -722.83K | -500.5K | -1.69M | -2.64M | -1.53M | 5.92M | -3.85M | 10K | -2.48M | -2.32M | -2.16M | -1.21M | -40.24K | -941.84K | -12.6K | 330.77K | 412.99K | 109.72K |
| Working Capital Changes | 2.54M | -1.59M | 836.41K | 604.08K | -1.89M | 1.07M | 1.82M | 283.9K | 1.44M | -1.14M | 535.46K | 1.19M | 1.03M | 176.46K | -2.49M | 870.56K | 5.04M | -2.24M | 3.09M | -4.69M | -638.2K | -1.78M | -572.42K | -341.21K | 135.74K | -251.42K | -36.39K | 994.1K | 443.14K | 2.36M | 1.01M |
| Change in Receivables | 2.62M | -1.09M | 354.79K | 425.17K | -70K | -236.93K | 568.88K | -130.61K | -627.65K | -327.55K | -141.28K | 554.7K | 630.31K | -317.85K | -384.95K | 0 | 701.99K | 1.07M | 2.33M | -3.19M | 0 | 0 | -2.38M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 3.55M | -227.4K | -688.19K | 2.17M | -1.98M | 942.77K | 1.73M | -1.36M | -791.79K | -816.86K | -31.07K | 288.13K | 147.44K | 1.06M | -1.86M | -94.11K | 5.56M | -3.64M | 3.35M | -5.43M | 772.4K | -1.97M | 354.84K | -1.66M | 472.49K | -171.65K | -117.84K | 0 | 0 | 0 | 0 |
| Change in Payables | -3.57M | -192.02K | 1.38M | -1.92M | 1.67M | 751.25K | -356.1K | 1.64M | 2.65M | 82.64K | 659.22K | 363.47K | 57.57K | -565.77K | -164.73K | 0 | -1.12M | 383.52K | -2.52M | 3.9M | 0 | 0 | 1.49M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 4.5M | 0 | 0 | 0 | 0 | 0 | 4M | 0 | -16.11K | 102.58K | 822.37K | -631.91K | 382.79K | 264.27K | 556.87K | 4.54M | -2.96M | 3.39M | -543.96K | -1.14M | 1.09M | 704.86K | 329.21K | -16.89K | 663.31K | -11.18K | 1.99M | -28.73K | -13.79K | 384.59K | -93.92K |
| Capital Expenditures | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | -16.11K | 0 | 0 | 0 | -33.48K | -11.89K | -9.75K | -154.74K | -4.23K | -170.23K | -30.78K | -1.13M | -8.86K | -22.31K | -20.79K | -16.89K | -2.32K | -11.18K | -88.84K | -28.73K | -13.79K | -7.59K | -93.5K |
| CapEx % of Revenue | 0% | - | 0% | - | - | - | - | - | 0.11% | - | - | - | 0.27% | 0.08% | 0.07% | 1.17% | 0.02% | 0.65% | 0.09% | 3.16% | 0.03% | 0.1% | 0.12% | 0.11% | 0.02% | 0.14% | 1.16% | 0.32% | 0.12% | 0.05% | 0.48% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 566.62K | 694.98K | 1.04M | 965.96K | 0 | -1.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 4.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.58K | 190.46K | -631.91K | 416.27K | 276.16K | 556.87K | 4M | -2.96M | 2.59M | -513.18K | 1.91M | 1.1M | 727.17K | 350K | 0 | 665.63K | 0 | 2.08M | 0 | 0 | 392.18K | 0 |
| Cash from Financing | -1.31M | 1.33M | -690.5K | -1.78M | 2.14M | -1.32M | -289.93K | 240.44K | -652.97K | 1.95M | 313.89K | 0 | 81.25K | -225.92K | -275.9K | 0 | -94.28K | -4.46M | 1.98M | 1.57M | 98.55K | 264.32K | 100.58K | 110.49K | 101.17K | 958.56K | -1.19M | -227.65K | -490.13K | -1.79M | -188.84K |
| Debt Issued (Net) | 1.01M | 1.33M | -690.5K | -1.08M | 2.14M | -1.32M | 0 | 240.44K | 0 | 1.95M | 313.89K | 0 | 0 | 0 | 0 | 0 | -79 | 4.17K | -2.25M | 2.25M | 0 | -7.22K | -23.25K | -232.13K | -15.17K | 958.56K | -1.22M | -198.92K | -408.88K | -1.64M | 686.99K |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -225.92K | -275.9K | 0 | -94.2K | -278.97K | 126.68K | 585.66K | 98.55K | 271.54K | 123.83K | 342.63K | 116.34K | 0 | 34.12K | 46.27K | 0 | 0 | 192 |
| Dividends Paid | -2.31M | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -225.92K | -275.9K | 0 | -94.2K | -278.97K | 0 | 0 | 0 | 0 | -1.42K | 0 | 0 | 0 | 0 | -53.73K | 0 | 0 | 0 |
| Other Financing | 0 | 0 | -690.5K | -697.74K | 0 | 0 | -289.93K | 0 | -652.97K | 0 | 0 | 0 | 81.25K | 0 | 0 | 0 | 0 | -4.19M | 4.1M | -1.06M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75K | -81.25K | -143.25K | -876.03K |
| Net Change in Cash | 4.23M | 282.99K | -86.42K | -287.23K | 278.13K | 66.81K | -280.68K | 246.31K | -134.19K | -100.37K | 313.3K | -2M | -387.9K | -747.38K | -3.54M | 4.47M | 1.97M | -3.58M | 3.86M | -2.77M | 2.96M | -128.9K | 137.08K | 31.73K | -15.26K | -57.38K | -101.09K | 59.73K | -17.07K | 52.66K | -76.02K |
| Free Cash Flow | 1.04M | -1.05M | 604.08K | 1.49M | -1.86M | 1.39M | 9.25K | 5.87K | 518.78K | -2.15M | -822.96K | -1.37M | -885.42K | -797.62K | -3.83M | -221.9K | 5.02M | -2.67M | 2.32M | -4.3M | 1.76M | -1.12M | -313.5K | -78.77K | -782.06K | -1.02M | -994.29K | 287.38K | 473.05K | 1.45M | 113.25K |
| FCF Margin % | 9.56% | -4.45% | 3.09% | 6.73% | -9.51% | 7.92% | 0.06% | 0.03% | 3.49% | -15.29% | -5.99% | -13.85% | -7.04% | -5.18% | -28.81% | -1.67% | 19% | -10.25% | 6.85% | -12% | 6.08% | -4.77% | -1.82% | -0.49% | -7.46% | -13.14% | -12.97% | 3.17% | 4.09% | 9.38% | 0.58% |
| FCF Growth % | 388.68% | -273.59% | -59.51% | 180.21% | -233.99% | 14910.51% | 57.44% | -98.87% | 124.09% | -161.64% | 39.92% | -54.69% | -11.01% | 79.19% | -1627.34% | -104.42% | 287.89% | -215.33% | 153.92% | -344.68% | 256.86% | -257.38% | -298.02% | 89.93% | 23.02% | -2.18% | -445.99% | -39.25% | -67.31% | 1177.74% | -92.45% |
| FCF per Share | 0.45 | -0.45 | 0.26 | 0.65 | -0.80 | 0.60 | 0.00 | 0.00 | 0.22 | -0.93 | -0.36 | -0.59 | -0.39 | -0.35 | -1.61 | -0.09 | 2.10 | -1.08 | 0.93 | -1.73 | 0.72 | -0.48 | -0.14 | -0.04 | -0.47 | -0.63 | -0.60 | 0.19 | 0.33 | 1.00 | 0.08 |
| FCF Conversion (FCF/Net Income) | -5.95x | -2.09x | -0.87x | 2.07x | 23.80x | 5.17x | -0.00x | -0.00x | -0.24x | 1.05x | 0.38x | 0.37x | 0.19x | 1.74x | 7.60x | -0.08x | 2.22x | -0.51x | -0.42x | -0.57x | 0.38x | -0.32x | -0.11x | -0.03x | -2.98x | 1.32x | -22.05x | -0.39x | -1.09x | -0.98x | -0.19x |
| Interest Paid | 50.43K | 262.37K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.2K | 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 | 520.56K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquidity and Working Capital
As reported in recent financial statements, UUU's operating cash flow frequently diverges from net income, with the 2025Q3 OCF/NI ratio of 1.13 highlighting a persistent inability to convert accounting profits into tangible liquidity, a trend that warrants significant caution for investors evaluating the firm's underlying earnings quality.
The erratic relationship between net income and operating cash flow suggests that accrual-based accounting may be masking underlying operational volatility. Investors should monitor whether this divergence stems from aggressive revenue recognition or timing mismatches in inventory management, as the lack of consistent cash conversion undermines the reliability of reported bottom-line figures.
Based on the company's quarterly filings, the free cash flow trajectory has been highly volatile, culminating in a -115.0% FCF margin in 2025Q3, which indicates that the business is currently consuming rather than generating cash to sustain its core operations during this period of contraction.
The inability to maintain positive free cash flow suggests that the company's current business model is not self-funding. This negative trajectory implies that any further operational setbacks could necessitate external financing, which may be difficult to secure given the firm's current financial profile.
According to the cash flow statement, working capital fluctuations have become a primary driver of cash volatility, with a $1.3 million outflow in 2025Q3 alone, suggesting that the company is struggling to manage its inventory and receivables effectively in a challenging demand environment.
The significant swings in working capital indicate that the company's cash position is highly sensitive to the timing of customer payments and inventory procurement. This lack of stability in the cash conversion cycle suggests that management may be facing difficulty in aligning its supply chain with actual end-market demand.
As disclosed in recent SEC filings, the company's cash flow is increasingly impacted by non-cash adjustments, including $896.7K in stock-based compensation during 2025Q3, which effectively obscures the true extent of the cash burn occurring within the core business operations of the firm.
The reliance on stock-based compensation during a period of negative cash flow suggests that the company is attempting to preserve cash by diluting shareholders. This practice warrants further investigation, as it may mask the true cost of operations and misalign management incentives with the goal of achieving sustainable, cash-generative growth.
Quick answers to the most common questions about buying UUU stock.
Universal Safety Products, Inc. (UUU) generated $-1.0M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.
Universal Safety Products, Inc. (UUU) reported negative free cash flow of $1.0M in 2024, indicating capital requirements exceeded cash from operations.
Universal Safety Products, Inc. (UUU) spent $0.0M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.