Magnera Corp.
IndustrialsNYSE:MAGN · New York Stock Exchange
+$0.35 today
Vol 0.33M · Avg 0.44M
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 | -$159.0M -3.2% | -$154.0M -97.2% | -$78.1M +59.8% | -$194.1M -2988.2% | $6.7M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $206.0M +17.7% | $175.0M | $0 | $0 | $0 | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$27.0M | $0 +100.0% | -$12.2M +49.3% | -$24.0M -76.4% | -$13.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $7.0M +150.3% | $2.8M +236.6% | $831.0K -83.6% | $5.1M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$8.0M +80.5% | -$41.0M -55.3% | -$26.4M +68.2% | -$83.1M -632.9% | $15.6M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 +100.0% | -$27.0M -224.8% | $21.6M +161.3% | -$35.3M -138.6% | -$14.8M | $592.6M | $1.3B | $626.2M |
| Inventory | $31.0M +293.8% | -$16.0M -266.6% | $9.6M +121.6% | -$44.4M -11.0% | -$40.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$17.0M | $0 +100.0% | -$62.7M -482.3% | $16.4M -75.1% | $65.8M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$22.0M -1200.0% | $2.0M -60.3% | $5.0M +125.5% | -$19.8M -532.0% | $4.6M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $91.0M -55.6% | $205.0M +132.2% | $88.3M -66.0% | $259.6M +353.7% | $57.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $103.0M -46.4% | $192.0M +849.5% | -$25.6M +37.2% | -$40.8M -157.5% | $71.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$67.0M +6.9% | -$72.0M -113.2% | -$33.8M +10.5% | -$37.7M -25.6% | -$30.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $37.0M | $0 +100.0% | -$5.9M -514.1% | $1.4M +100.3% | -$464.9M | $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 | $22.0M -33.3% | $33.0M +1209.5% | $2.5M -22.0% | $3.2M -37.0% | $5.1M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$8.0M +79.5% | -$39.0M -5.1% | -$37.1M -12.1% | -$33.1M +93.2% | -$489.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $1.1B +52900.0% | -$2.0M -118.2% | $11.0M -83.9% | $68.2M -86.0% | $487.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$1.1B | $0 | $0 +100.0% | -$18.8M +23.3% | -$24.5M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $34.0M +131.8% | -$107.0M -797.3% | -$11.9M -368.2% | -$2.5M -653.6% | -$338.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$21.0M +80.7% | -$109.0M -11385.8% | -$949.0K -102.0% | $46.9M -89.9% | $462.4M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $176.4M +17543.5% | $1.0M -74.8% | $4.0M +382.5% | $823.0K +130.4% | -$2.7M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $250.4M +456.5% | $45.0M +165.3% | -$68.9M -163.2% | -$26.2M -197.8% | $26.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $36.0M -70.0% | $120.0M +302.1% | -$59.4M +24.4% | -$78.6M -291.9% | $40.9M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Mistras Group, Inc.
NYSE:MG
$593.38M
Pangaea Logistics Solutions, Ltd.
NASDAQ:PANL
$502.39M
Park-Ohio Holdings Corp.
NASDAQ:PKOH
$500.05M
Acacia Research Corporation
NASDAQ:ACTG
$452.04M
Costamare Bulkers Holdings Ltd
NYSE:CMDB
$435.61M
Wabash National Corporation
NYSE:WNC
$395.76M
AirJoule Technologies Corporation
NASDAQ:AIRJ
$302.91M
flyExclusive, Inc.
AMEX:FLYX
$162.18M
NET Power Inc.
NYSE:NPWR
$150.25M
CEA Industries Inc. Common Stock
BNC
$1.64M
SEC Filings
Recent regulatory filings
No filings found.
Does MAGN generate free cash flow?
Magnera Corp. (MAGN) generated $36.00M of free cash flow in fiscal 2025.
How much operating cash flow does MAGN produce?
Operating cash flow was $103.00M, before capital expenditures of $67.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.