WD-40 Company
NASDAQ:WDFC · NASDAQ Global Select
+$3.75 today
Vol 0.33M · Avg 0.17M
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 | $91.0M +30.7% | $69.6M +5.5% | $66.0M -2.0% | $67.3M -4.1% | $70.2M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $8.2M -13.4% | $9.5M +16.0% | $8.2M -1.7% | $8.3M +18.2% | $7.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$12.4M -971.3% | -$1.2M +7.8% | -$1.3M -310.4% | $596.0K +144.7% | -$1.3M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $7.3M +11.8% | $6.5M +1.6% | $6.4M -3.9% | $6.7M -29.9% | $9.6M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$10.5M -327.2% | $4.6M -76.3% | $19.5M +123.7% | -$82.1M -8066.1% | -$1.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $319.0K +102.1% | -$15.5M -190.3% | -$5.3M +28.3% | -$7.4M -12.9% | -$6.6M | $592.6M | $1.3B | $626.2M |
| Inventory | -$5.2M -181.3% | $6.4M -66.9% | $19.4M +136.4% | -$53.3M -265.4% | -$14.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $2.9M -32.4% | $4.3M +2129.1% | -$213.0K -104.1% | $5.2M -66.4% | $15.5M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$8.5M -190.9% | $9.4M +65.6% | $5.7M +121.3% | -$26.6M -667.9% | $4.7M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $4.3M +47.6% | $2.9M +801.0% | -$418.0K -123.8% | $1.8M +602.8% | $250.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $87.9M -4.5% | $92.0M -6.5% | $98.4M +3678.5% | $2.6M -96.9% | $84.7M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$4.5M -7.7% | -$4.2M +38.8% | -$6.9M +17.2% | -$8.3M +44.9% | -$15.1M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $1.7M +127.9% | -$6.2M | $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 | $409.0K -39.1% | $672.0K +2.6% | $655.0K +7.0% | $612.0K +2.2% | $599.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$2.4M +75.5% | -$9.7M -56.6% | -$6.2M +19.2% | -$7.7M +46.8% | -$14.5M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$8.7M +67.0% | -$26.2M +10.2% | -$29.2M -177.6% | $37.6M +3186.2% | $1.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$12.3M -52.1% | -$8.1M +22.4% | -$10.4M +64.2% | -$29.2M -694.9% | -$3.7M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$50.3M -6.5% | -$47.2M -5.9% | -$44.6M -6.2% | -$42.0M -9.8% | -$38.2M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$2.9M -18.2% | -$2.4M -183.3% | -$861.0K +80.7% | -$4.5M | $0 | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$74.1M +11.7% | -$83.9M +1.3% | -$85.0M -123.7% | -$38.0M +6.7% | -$40.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $10.0K -94.8% | $193.0K -93.9% | $3.2M +163.2% | -$5.0M -83566.7% | -$6.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $11.4M +891.6% | -$1.4M -114.0% | $10.3M +121.4% | -$48.1M -263.1% | $29.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $83.4M -5.0% | $87.8M -4.0% | $91.5M +1705.9% | -$5.7M -108.2% | $69.7M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
RPM International Inc.
NYSE:RPM
$13.98B
Element Solutions Inc
NYSE:ESI
$11.35B
Sensient Technologies Corporation
NYSE:SXT
$4.75B
Cabot Corporation
NYSE:CBT
$4.66B
H.B. Fuller Company
NYSE:FUL
$3.54B
Hawkins, Inc.
NASDAQ:HWKN
$3.37B
Ashland Inc.
NYSE:ASH
$3.07B
Quaker Chemical Corporation
NYSE:KWR
$2.60B
Minerals Technologies Inc.
NYSE:MTX
$2.41B
Innospec Inc.
NASDAQ:IOSP
$2.05B
Select Water Solutions, Inc.
NYSE:WTTR
$1.81B
Oil-Dri Corporation of America
NYSE:ODC
$1.31B
Kronos Worldwide, Inc.
NYSE:KRO
$788.11M
Orion Engineered Carbons S.A.
NYSE:OEC
$435.32M
FutureFuel Corp.
NYSE:FF
$186.20M
SEC Filings
Recent regulatory filings
No filings found.
Does WDFC generate free cash flow?
WD-40 Company (WDFC) generated $83.40M of free cash flow in fiscal 2025.
How much operating cash flow does WDFC produce?
Operating cash flow was $87.92M, before capital expenditures of $4.53M.
Explore More
Continue the stock analysis
Jump to another research area for this company.