MillerKnoll, Inc.
Consumer CyclicalNASDAQ:MLKN · NASDAQ Global Select
+$0.65 today
Vol 0.94M · Avg 0.89M
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 | $0 -100.0% | $82.3M +78.5% | $46.1M +334.0% | -$19.7M -111.0% | $178.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $0 -100.0% | $155.1M +34.5% | $115.3M -39.5% | $190.6M +118.6% | $87.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 +100.0% | -$38.8M +14.3% | -$45.3M -108.8% | -$21.7M -423.9% | $6.7M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $20.7M +2.5% | $20.2M -35.7% | $31.4M +248.9% | $9.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$40.6M -148.7% | $83.4M +185.1% | -$98.0M +50.9% | -$199.7M -783.9% | $29.2M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$41.9M -219.0% | $35.2M +125.6% | $15.6M +116.9% | -$92.4M -524.3% | -$14.8M | $592.6M | $1.3B | $626.2M |
| Inventory | -$16.9M -128.6% | $59.0M -27.6% | $81.5M +149.0% | -$166.4M -1500.0% | -$10.4M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $26.7M +192.4% | -$28.9M +65.0% | -$82.5M -260.2% | $51.5M +19.2% | $43.2M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$8.5M -147.0% | $18.1M +116.1% | -$112.6M -1581.6% | $7.6M -32.1% | $11.2M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $249.9M +403.8% | $49.6M -60.2% | $124.6M +1630.6% | $7.2M -66.4% | $21.4M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $209.3M -40.6% | $352.3M +116.3% | $162.9M +1468.9% | -$11.9M -103.6% | $332.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$107.6M -37.2% | -$78.4M +5.9% | -$83.3M +12.0% | -$94.7M -58.4% | -$59.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 -100.0% | $3.5M +1066.7% | $300.0K +100.0% | -$1.1B -1920.2% | $59.8M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 +100.0% | -$5.9M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $3.5M | $0 -100.0% | $7.7M +45.3% | $5.3M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$100.9M -577.2% | -$14.9M -329.2% | $6.5M +109.7% | $3.1M +105.2% | -$59.3M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$100.9M -16.9% | -$86.3M -12.8% | -$76.5M +93.5% | -$1.2B -1857.3% | -$59.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$14.3M +79.0% | -$68.0M -439.7% | -$12.6M -112.3% | $102.2M +132.4% | -$315.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $6.0M +1.7% | $5.9M +7.3% | $5.5M -26.7% | $7.5M +50.0% | $5.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$84.9M +38.6% | -$138.2M -763.8% | -$16.0M +1.2% | -$16.2M -1700.0% | -$900.0K | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$51.7M +7.0% | -$55.6M +2.6% | -$57.1M -4.8% | -$54.5M -58.0% | -$34.5M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$5.4M -86.2% | -$2.9M -163.6% | -$1.1M -100.1% | $1.0B +43943.5% | -$2.3M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$150.3M +41.9% | -$258.8M -198.2% | -$86.8M -108.3% | $1.0B +399.1% | -$347.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $5.2M +1833.3% | -$300.0K +95.3% | -$6.4M +70.5% | -$21.7M -222.6% | $17.7M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$36.7M -631.9% | $6.9M +201.5% | -$6.8M +95.9% | -$166.1M -188.4% | -$57.6M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $101.7M -62.9% | $273.9M +244.1% | $79.6M +174.7% | -$106.6M -139.1% | $272.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Melco Resorts & Entertainment Limited
NASDAQ:MLCO
$2.14B
La-Z-Boy Incorporated
NYSE:LZB
$1.59B
Carter's, Inc.
NYSE:CRI
$1.58B
Aeva Technologies, Inc.
NASDAQ:AEVA
$1.57B
G-III Apparel Group, Ltd.
NASDAQ:GIII
$1.49B
Leggett & Platt, Incorporated
NYSE:LEG
$1.45B
Biglari Holdings Inc.
NYSE:BH
$1.07B
American Woodmark Corporation
AMWD
$700.65M
ThredUp Inc.
NASDAQ:TDUP
$651.66M
SES AI Corporation
NYSE:SES
$348.18M
SEC Filings
Recent regulatory filings
No filings found.
Does MLKN generate free cash flow?
MillerKnoll, Inc. (MLKN) generated $101.70M of free cash flow in fiscal 2025.
How much operating cash flow does MLKN produce?
Operating cash flow was $209.30M, before capital expenditures of $107.60M.
Explore More
Continue the stock analysis
Jump to another research area for this company.