Free cash flow margins have been erratic, ranging from -1.8% to 38.1%, and in 2026Q2, dividend payments of $26.6M significantly exceeded net income of $13.3M, indicating potential strain on liquidity.
Weyco Group, Inc. (WEYS) 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 | 65.5M | 37.25M | 37.73M | 98.63M | -29.9M | 6.39M | 39.98M | 9.39M | 13.05M | 33.52M | 46.87M | -5.73M | 17.84M | 29.83M | 17.99M | 17.14M | 98K | 37.9M | 15.74M | 24.15M | 9.61M | 38.68M | 19.92M | 26.28M | 14.32M | 9.99M | 11.65M | 2.7M | 9.6M | 11.4M | 12M |
| Operating CF Margin % | - | 13.49% | 13% | 31.01% | -8.5% | 2.39% | 20.46% | 3.09% | 4.37% | 11.81% | 15.78% | -1.79% | 5.57% | 9.93% | 6.13% | 6.32% | 0.04% | 16.82% | 7.11% | 10.38% | 4.35% | 18.47% | 8.93% | 12.18% | 7.9% | 7.58% | 7.86% | 2.02% | 7.55% | 8.98% | 9.28% |
| Operating CF Growth % | 289% | -1.26% | -61.75% | 429.83% | -567.83% | -84.01% | 325.92% | -28.08% | -61.06% | -28.49% | 918.42% | -132.1% | -40.18% | 65.82% | 4.92% | 17392.86% | -99.74% | 140.74% | -34.81% | 151.24% | -75.15% | 94.15% | -24.18% | 83.55% | 43.33% | -14.26% | 331.5% | -71.88% | -15.79% | -5% | 103.39% |
| Net Income | 34.72M | 23.08M | 30.32M | 30.19M | 29.54M | 20.55M | -8.48M | 20.88M | 19.96M | 16.7M | 16.99M | 18.15M | 19.82M | 18.25M | 20.4M | 16.44M | 14.13M | 13.07M | 17.02M | 22.9M | 21.86M | 19.4M | 20.28M | 17.13M | 13.19M | 9.5M | 10.62M | 11.1M | 9.8M | 9.1M | 8.1M |
| Depreciation & Amortization | 3.56M | 2.88M | 2.75M | 2.85M | 2.77M | 2.8M | 3.22M | 3.49M | 4.03M | 4.3M | 4.06M | 4.04M | 4.02M | 4.23M | 3.64M | 2.84M | 2.82M | 3.04M | 2.75M | 2.57M | 2.28M | 2.31M | 2.6M | 2.51M | 2.23M | 1.61M | 1.49M | 1.2M | 600K | 800K | 1M |
| Stock-Based Compensation | 2.18M | 1.68M | 1.45M | 1.35M | 1.52M | 1.57M | 1.38M | 1.45M | 1.51M | 1.62M | 1.56M | 1.56M | 1.47M | 1.28M | 1.2M | 1.22M | 1.13M | 877K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -714K | 327K | 1.06M | 2.46M | 1.3M | 910K | 2.75M | -869K | 643K | 2.19M | -2.65M | 346K | 1.11M | 1.27M | 1.65M | -343K | 503K | -18K | 436K | 79.73K | 517.97K | 457.09K | 1.19M | 978.53K | 1.16M | 295K | 1.11M | 1.3M | 100K | -200K | 100K |
| Other Non-Cash Items | -1.19M | -392K | 658K | 1.74M | 986K | 478K | 8.34M | 1.18M | -2.54M | -3.08M | 1.66M | 1.23M | 1.48M | 2.55M | -181K | 1.03M | -3.45M | 1.26M | 421K | 994.28K | -432.26K | 282.67K | 297.96K | 589.15K | -347.35K | -1.16M | -568.46K | 100K | 100K | -700K | -200K |
| Working Capital Changes | 20.83M | 9.68M | 1.5M | 60.04M | -66.02M | -19.92M | 32.78M | -16.75M | -10.56M | 11.79M | 25.25M | -31.05M | -10.06M | 2.24M | -8.72M | -4.05M | -15.03M | 19.67M | -5.02M | -2.38M | -14.61M | 16.23M | -4.44M | 5.07M | -1.92M | -253.47K | -1M | -9.6M | -300K | 2.4M | 2.9M |
| Change in Receivables | -2.62M | -1.51M | 1.78M | 14.41M | -282K | -18.72M | 11.4M | -138K | -2.41M | 637K | 3.18M | 1.01M | -6.79M | 421K | -5.59M | -1.27M | -4.61M | 2.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 37.53M | 8.06M | 821K | 53.05M | -56.96M | -11.35M | 27.52M | -14.04M | -12.39M | 9.63M | 27.31M | -28.28M | -5.81M | 2.05M | -2.68M | -3.67M | -14.89M | 15.76M | -2.38M | 6.37M | -12.45M | 9.07M | -3.89M | 6.01M | -7.37M | -3.79M | 5.83M | -7.8M | -600K | 1.2M | 2.5M |
| Change in Payables | -6.69M | 2.85M | -419K | -6.07M | -4.29M | 10.76M | -4.15M | -315K | 3.9M | -2.81M | -1.39M | -2.33M | 1.63M | 2.85M | -1.8M | 2.14M | 1.03M | -231K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.14M | -242K | -1.17M | -1.24M | 7.43M | -7M | 3.16M | -8.94M | 1.82M | 235K | -6.69M | 2.52M | -3.29M | 7.79M | -2.36M | -23.57M | -20.69M | -11.59M | 422K | -9.71M | -14.06M | -21.74M | -1.74M | -10.2M | -52.78M | 8.36M | -994.88K | 6.3M | -6.7M | -13.3M | -2.2M |
| Capital Expenditures | -3.12M | -1.75M | -1.39M | -3.31M | -2.34M | -1.01M | -3.37M | -7.39M | -1.41M | -1.58M | -5.99M | -2.48M | -2.89M | -2.7M | -9.54M | -8.34M | -1.67M | -1.32M | -2.18M | -2.73M | -3.19M | -1.84M | -1.13M | -9.83M | -8.19M | -743.96K | -1.2M | -4.4M | -12.1M | -600K | -300K |
| CapEx % of Revenue | 1.11% | 0.63% | 0.48% | 1.04% | 0.67% | 0.38% | 1.72% | 2.43% | 0.47% | 0.56% | 2.02% | 0.77% | 0.9% | 0.9% | 3.25% | 3.08% | 0.73% | 0.58% | 0.98% | 1.17% | 1.44% | 0.88% | 0.51% | 4.56% | 4.52% | 0.56% | 0.81% | 3.3% | 9.52% | 0.47% | 0.23% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | -2.55M | 0 | 0 | -3.74M | 0 | 0 | 0 | 0 | -3.21M | 0 | -27.02M | -2.64M | -9.32M | 4K | 0 | 0 | 0 | 0 | -46.29K | -48.48M | 0 | 0 | 0 | 0 | 100K | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | -111K | -155K | -155K | -155K | -155K | -155K | -155K | -155K | -155K | -155K | 14K | 0 | -153K | -155K | 76.63K | 1.74K | 4.59K | 230.71K | 37.62K | 2.2K | 165.59K | 29.75K | 1.3M | -100K | -100K | 0 |
| Cash from Financing | -55.58M | -13.23M | -32.22M | -45.34M | 20.27M | -11.87M | -20.89M | -13.69M | -14.91M | -24.41M | -44.44M | 9.47M | -17.79M | -38.5M | -8.71M | 9.6M | -2.59M | -8.34M | -12.54M | -21.89M | -3.02M | -4.68M | -16.76M | -14.29M | 28.91M | -5.02M | -10.98M | -9.4M | -2M | -1.7M | -14.3M |
| Debt Issued (Net) | 0 | 0 | 0 | -31.14M | 31.14M | 0 | -7.05M | 1.21M | 5.84M | -4.27M | -22.38M | 21.24M | -6.59M | -33M | 8M | 28.19M | 5M | -1.25M | 700K | -10.41M | 1.41M | -1.81M | -16.59M | -9.86M | 30.29M | 2.3M | -3.59M | -700K | 9.5M | 0 | -1.2M |
| Equity Issued (Net) | -2.17M | -5.26M | -586K | -4.34M | -4.2M | -2.52M | -2.06M | -5.65M | -11.41M | -10.91M | -7.97M | -3.71M | -3.1M | -691K | -6.56M | -13.02M | -2.32M | -2.63M | -11.54M | -8.07M | -2.26M | 14.66K | 2.2M | -2.35M | 868.71K | -5.53M | -5.66M | -7M | -9.9M | -300K | -11.6M |
| Dividends Paid | -53.18M | -7.73M | -31.27M | -9.29M | -6.95M | -9.35M | -11.78M | -9.41M | -9.21M | -8.88M | -8.72M | -8.45M | -8.03M | -3.9M | -10.88M | -7.16M | -7.03M | -6.58M | -5.74M | -4.66M | -3.72M | -2.88M | -2.38M | -2.09M | -1.88M | -1.79M | -1.73M | -1.7M | -1.6M | -1.4M | -1.4M |
| Share Repurchases | -2.2M | -5.27M | -586K | -4.34M | -4.2M | -2.52M | -2.06M | -5.65M | -11.41M | -15.19M | -10.97M | -9.86M | -7.98M | -4.62M | -6.56M | -13.02M | -2.32M | -2.63M | -11.54M | -9.92M | -5.2M | -1.85M | 0 | -3.36M | -195.45K | -5.78M | -6.79M | -7.6M | -10.4M | -700K | -11.7M |
| Other Financing | -265K | -231K | -368K | -583K | 281K | 2K | 0 | 156K | -124K | -358K | -5.37M | 391K | -65K | -905K | 722K | 1.59M | 1.76M | 2.12M | 4.04M | 1.24M | 1.55M | 0 | 0 | 293.39K | -374.06K | 0 | 0 | 0 | 0 | 0 | -100K |
| Net Change in Cash | 9.29M | 25.04M | 1.65M | 52.44M | -2.83M | -12.77M | 22.68M | -13.17M | -480K | 9.74M | -4.22M | 5.43M | -3.47M | -1.32M | 6.96M | 3.18M | -22.85M | 18.51M | 3.63M | -7.46M | -7.47M | 12.27M | 1.42M | 1.79M | -9.55M | 13.33M | -324.73K | -400K | 900K | -3.6M | -4.5M |
| Free Cash Flow | 62.39M | 35.5M | 36.34M | 95.32M | -32.25M | 5.38M | 36.61M | 2M | 11.64M | 31.94M | 40.88M | -8.21M | 14.95M | 27.13M | 8.45M | 8.8M | -1.57M | 36.58M | 13.57M | 21.42M | 6.43M | 36.85M | 18.8M | 16.45M | 6.12M | 9.24M | 10.45M | -1.7M | -2.5M | 10.8M | 11.7M |
| FCF Margin % | 22.27% | 12.86% | 12.52% | 29.97% | -9.17% | 2.01% | 18.74% | 0.66% | 3.9% | 11.26% | 13.77% | -2.56% | 4.67% | 9.03% | 2.88% | 3.25% | -0.68% | 16.24% | 6.13% | 9.21% | 2.91% | 17.59% | 8.43% | 7.62% | 3.38% | 7.02% | 7.05% | -1.27% | -1.97% | 8.5% | 9.05% |
| FCF Growth % | 90.79% | -2.31% | -61.87% | 395.61% | -698.81% | -85.29% | 1735.24% | -82.86% | -63.55% | -21.87% | 598.04% | -154.89% | -44.88% | 221.14% | -4% | 661.52% | -104.28% | 169.67% | -36.68% | 233.34% | -82.56% | 96.03% | 14.3% | 168.61% | -33.77% | -11.5% | 714.47% | 32% | -123.15% | -7.69% | 105.26% |
| FCF per Share | 6.53 | 3.71 | 3.79 | 10.00 | -3.35 | 0.56 | 3.75 | 0.20 | 1.12 | 3.10 | 3.87 | -0.76 | 1.37 | 2.50 | 0.77 | 0.79 | -0.14 | 3.18 | 1.15 | 1.79 | 0.53 | 3.08 | 1.59 | 1.40 | 0.53 | 0.80 | 0.85 | -0.13 | -0.18 | 0.74 | 0.79 |
| FCF Conversion (FCF/Net Income) | 1.80x | 1.61x | 1.24x | 3.27x | -1.01x | 0.31x | -4.71x | 0.45x | 0.64x | 2.03x | 2.85x | -0.31x | 0.94x | 1.69x | 0.95x | 1.12x | 0.01x | 2.96x | 0.92x | 1.05x | 0.44x | 1.99x | 0.98x | 1.53x | 1.09x | 1.05x | 1.10x | 0.24x | 0.98x | 1.25x | 1.48x |
| Interest Paid | 0 | 0 | 15K | 977K | 710K | 80K | 72K | 244K | 45K | 15K | 436K | 181K | 127K | 335K | 442K | 457K | 118K | 28K | 62K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 9.08M | 6.86M | 9.4M | 7.12M | 9.44M | 5.81M | 914K | 7.6M | 3.67M | 4.9M | 8.51M | 10.34M | 8.88M | 7.81M | 8.95M | 7.99M | 8.47M | 3.06M | 10M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying WEYS stock.
Weyco Group, Inc. (WEYS) generated $37.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Weyco Group, Inc. (WEYS) generated $35.5M 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.
Weyco Group, Inc. (WEYS) spent $1.8M 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, Weyco Group, Inc. (WEYS) returned $7.7M to shareholders via cash dividends and spent $5.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Dividend sustainability amid volatile cash flow
Metrics are mathematically derived from official filings.
Earnings to Cash Conversion Instability
Weyco's operating cash flow frequently exceeds net income, with an OCF/NI ratio of 1.89 in 2026Q2, but this relationship is highly inconsistent, as shown by negative ratios in prior quarters like 2025Q3 at -0.17, according to SEC filings.
The volatile conversion suggests that accrual-based earnings do not reliably predict cash generation, potentially due to timing of working capital or non-cash items. This instability warrants investigation into the quality of earnings, as the gap between net income and operating cash flow appears driven by factors beyond core operations.
Erratic FCF Margins Undermine Stability
Free cash flow margins for Weyco have ranged from -1.8% to 38.1% over the past ten quarters, with 2026Q2 showing a 38.1% FCF margin, but this follows a negative quarter in 2025Q3, as reported in financial statements.
The inconsistent FCF trajectory indicates that cash generation is not stable, which may limit financial flexibility despite high margins in some periods. Investors should monitor whether the recent surge is sustainable or reflects transient factors, as the prior revenue deceleration could pressure future cash flows.
Working Capital Drives Cash Flow Volatility
Based on quarterly reports, Weyco's working capital changes significantly impact cash flow, as evidenced by a $15.8M boost in 2025Q4 versus a -$9.4M reduction in 2025Q3, highlighting operational volatility.
These large swings suggest that inventory and receivables management significantly affect cash flow timing, potentially masking underlying operational performance. The pattern implies that cash flow may be influenced more by balance sheet maneuvers than by sustainable profitability, requiring scrutiny of collection efficiency and payables terms.
Dividend Payouts Consume Majority of Cash
As reported in recent SEC filings, Weyco Group's dividend payments of $26.6M in 2026Q2 far exceeded its net income of $13.3M, indicating a payout ratio above 200% that may strain liquidity.
This high dividend commitment appears unsustainable if cash flows remain volatile, as it requires drawing down cash reserves or relying on inconsistent working capital inflows. The minimal share repurchases further emphasize a focus on dividend returns, which could constrain growth investments amid revenue pressure.
Cash Flow Statement Obscures True Cost Base
Based on SEC filings, Weyco's cash flow statement reveals minimal SBC, yet potential obscured costs from capitalized items or off-balance sheet commitments warrant scrutiny for a complete cash assessment.
While stock-based compensation is low, other non-cash adjustments or deferred liabilities, such as capitalized expenditures or lease obligations, might not be fully transparent in operating cash flow. This could mean that reported cash generation overstates true economic earnings, necessitating a closer look at accrual adjustments and hidden obligations.