Embecta Corp.
NASDAQ:EMBC · NASDAQ Global Select
+$0.02 today
Vol 11.42M · Avg 1.95M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $95.4M +21.8% | $78.3M +11.2% | $70.4M -68.5% | $223.6M -46.1% | $415.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $40.7M +12.4% | $36.2M +11.0% | $32.6M +2.8% | $31.7M -16.6% | $38.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $17.6M +124.9% | -$70.6M -593.7% | $14.3M +154.0% | -$26.5M -1225.0% | -$2.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $31.6M +20.2% | $26.3M +22.3% | $21.5M +15.0% | $18.7M +46.1% | $12.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$23.7M +50.3% | -$47.7M +40.4% | -$80.0M -186.6% | $92.4M +388.8% | -$32.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $44.2M +125.3% | -$174.7M -2595.7% | $7.0M -94.3% | $122.7M +483.4% | -$32.0M | $592.6M | $1.3B | $626.2M |
| Inventory | -$6.1M +63.0% | -$16.5M +42.7% | -$28.8M -23.1% | -$23.4M -30.0% | -$18.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$68.9M -214.8% | $60.0M +659.5% | $7.9M -89.2% | $73.3M +144.3% | $30.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $7.1M -91.5% | $83.5M +226.3% | -$66.1M +17.6% | -$80.2M -568.3% | -$12.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $30.1M +128.0% | $13.2M +48.3% | $8.9M -87.7% | $72.3M +198.8% | $24.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $191.7M +437.0% | $35.7M -47.3% | $67.7M -83.6% | $412.2M -9.6% | $456.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$9.3M +41.1% | -$15.8M +40.4% | -$26.5M -10.4% | -$24.0M +38.5% | -$39.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$9.3M +41.1% | -$15.8M +40.4% | -$26.5M -10.4% | -$24.0M +38.5% | -$39.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$186.0M -418.1% | -$35.9M -235.5% | -$10.7M -100.7% | $1.4B | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$5.7M -90.0% | -$3.0M +16.7% | -$3.6M | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$35.0M -1.4% | -$34.5M -0.3% | -$34.4M -300.0% | -$8.6M | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 | $0 | $0 +100.0% | -$1.5B -254.2% | -$417.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$226.7M -208.9% | -$73.4M -50.7% | -$48.7M -1.5% | -$48.0M +88.5% | -$417.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$1.3M -208.3% | $1.2M -61.3% | $3.1M +133.3% | -$9.3M | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$45.6M +12.8% | -$52.3M -1088.6% | -$4.4M -101.3% | $330.9M | $0 | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $182.4M +816.6% | $19.9M -51.7% | $41.2M -89.4% | $388.2M -6.9% | $417.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Vir Biotechnology, Inc.
NASDAQ:VIR
$1.55B
CareDx, Inc
NASDAQ:CDNA
$1.31B
Personalis, Inc.
NASDAQ:PSNL
$904.88M
Maravai LifeSciences Holdings, Inc.
NASDAQ:MRVI
$752.32M
Prime Medicine, Inc.
NASDAQ:PRME
$577.07M
Evolent Health, Inc.
NYSE:EVH
$496.60M
Aquestive Therapeutics, Inc.
NASDAQ:AQST
$464.26M
Myriad Genetics, Inc.
NASDAQ:MYGN
$429.27M
Emergent BioSolutions Inc.
NYSE:EBS
$412.77M
SIGA Technologies, Inc.
NASDAQ:SIGA
$308.19M
SEC Filings
Recent regulatory filings
No filings found.
Does EMBC generate free cash flow?
Embecta Corp. (EMBC) generated $182.40M of free cash flow in fiscal 2025.
How much operating cash flow does EMBC produce?
Operating cash flow was $191.70M, before capital expenditures of $9.30M.
Explore More
Continue the stock analysis
Jump to another research area for this company.