Luxfer Holdings PLC
NYSE:LXFR · New York Stock Exchange
+$0.51 today
Vol 0.20M · Avg 0.18M
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 | $7.7M -57.9% | $18.3M +803.8% | -$2.6M -108.1% | $32.0M +6.7% | $30.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $9.9M -26.1% | $13.4M +5.5% | $12.7M -29.4% | $18.0M +15.4% | $15.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $6.2M +463.6% | $1.1M +283.3% | -$600.0K -106.9% | $8.7M +643.8% | -$1.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $3.6M +2.9% | $3.5M +25.0% | $2.8M +12.0% | $2.5M -10.7% | $2.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$8.9M -200.0% | $8.9M +211.2% | -$8.0M +82.8% | -$46.6M -3783.3% | -$1.2M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $4.3M +200.0% | -$4.3M -125.9% | $16.6M +165.6% | -$25.3M -158.2% | -$9.8M | $592.6M | $1.3B | $626.2M |
| Inventory | -$6.7M -63.4% | -$4.1M -124.7% | $16.6M +166.4% | -$25.0M -63.4% | -$15.3M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$5.7M -218.8% | $4.8M +125.3% | -$19.0M -189.2% | $21.3M +86.8% | $11.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$800.0K -106.4% | $12.5M +156.3% | -$22.2M -26.1% | -$17.6M -240.8% | $12.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $15.5M +162.7% | $5.9M -73.2% | $22.0M +1592.3% | $1.3M +106.7% | -$19.5M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $34.0M -33.5% | $51.1M +94.3% | $26.3M +65.4% | $15.9M -39.1% | $26.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$7.8M +24.3% | -$10.3M -9.6% | -$9.4M -13.3% | -$8.3M +8.8% | -$9.1M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 +100.0% | -$1.0M -124.4% | $4.1M | $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 | $2.7M -63.0% | $7.3M +7400.0% | -$100.0K -102.8% | $3.6M +3700.0% | -$100.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$5.1M -50.0% | -$3.4M +64.2% | -$9.5M -66.7% | -$5.7M -11.8% | -$5.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$7.2M +73.5% | -$27.2M -166.7% | -$10.2M -141.1% | $24.8M +287.5% | $6.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$3.1M -34.8% | -$2.3M +14.8% | -$2.7M +75.7% | -$11.1M -73.4% | -$6.4M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$13.9M +0.7% | -$14.0M +0.0% | -$14.0M +1.4% | -$14.2M -4.4% | -$13.6M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$800.0K -60.0% | -$500.0K +16.7% | -$600.0K +57.1% | -$1.4M +44.0% | -$2.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$25.0M +43.2% | -$44.0M -60.0% | -$27.5M -1275.0% | -$2.0M +87.6% | -$16.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $500.0K | $0 -100.0% | $400.0K +123.5% | -$1.7M | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $4.4M +18.9% | $3.7M +135.9% | -$10.3M -258.5% | $6.5M +32.7% | $4.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $26.2M -35.8% | $40.8M +141.4% | $16.9M +122.4% | $7.6M -55.3% | $17.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Babcock & Wilcox Enterprises, Inc.
NYSE:BW
$1.96B
Park-Ohio Holdings Corp.
NASDAQ:PKOH
$519.92M
Pangaea Logistics Solutions, Ltd.
NASDAQ:PANL
$477.86M
Wabash National Corporation
NYSE:WNC
$458.19M
ACCO Brands Corporation
NYSE:ACCO
$358.36M
KNOT Offshore Partners LP
NYSE:KNOP
$344.68M
Omega Flex, Inc.
NASDAQ:OFLX
$316.15M
SBC Medical Group Holdings Incorporated
NASDAQ:SBC
$315.49M
EVI Industries, Inc.
AMEX:EVI
$208.03M
NET Power Inc.
NYSE:NPWR
$151.58M
SEC Filings
Recent regulatory filings
No filings found.
Does LXFR generate free cash flow?
Luxfer Holdings PLC (LXFR) generated $26.20M of free cash flow in fiscal 2025.
How much operating cash flow does LXFR produce?
Operating cash flow was $34.00M, before capital expenditures of $7.80M.
Explore More
Continue the stock analysis
Jump to another research area for this company.