Stepan Company
NYSE:SCL · New York Stock Exchange
+$0.46 today
Vol 0.09M · Avg 0.15M
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 | $46.9M -6.9% | $50.4M +25.3% | $40.2M -72.7% | $147.2M +6.7% | $137.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $126.0M +12.3% | $112.2M +6.5% | $105.3M +11.3% | $94.7M +4.2% | $90.9M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$1.4M +86.4% | -$10.3M -156.2% | $18.3M +166.7% | -$27.5M +18.3% | -$33.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $2.2M -59.7% | $5.3M -6.9% | $5.7M -58.6% | $13.9M +18.2% | $11.7M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$22.0M -891.0% | $2.8M +244.5% | -$1.9M +97.2% | -$69.0M +51.3% | -$141.5M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $23.7M +162.5% | $9.0M -71.8% | $32.0M +159.1% | -$54.2M +48.0% | -$104.2M | $592.6M | $1.3B | $626.2M |
| Inventory | $500.0K +101.3% | -$37.2M -125.7% | $144.8M +245.7% | -$99.4M -25.4% | -$79.3M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$32.7M -196.3% | $34.0M +121.4% | -$158.9M -393.4% | $54.2M +22.0% | $44.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$13.5M -345.3% | -$3.0M +84.7% | -$19.9M -165.3% | $30.4M +1349.2% | -$2.4M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$3.8M -329.8% | $1.6M -77.2% | $7.2M +373.3% | $1.5M -77.5% | $6.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $147.9M -8.7% | $162.1M -7.3% | $174.9M +8.8% | $160.8M +122.9% | $72.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$122.5M +0.2% | -$122.8M +52.8% | -$260.3M +13.7% | -$301.6M -55.1% | -$194.5M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $26.6M | $0 | $0 +100.0% | -$9.7M +94.7% | -$184.5M | $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 | $6.9M +18.0% | $5.8M +249.4% | $1.7M -47.1% | $3.2M +48.4% | $2.1M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$89.0M +23.9% | -$116.9M +54.8% | -$258.7M +16.0% | -$308.1M +18.2% | -$376.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $1.2M +104.3% | -$28.7M -142.9% | $66.9M -70.1% | $223.7M +35.6% | $165.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $104.0K -90.6% | $1.1M -60.2% | $2.8M | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 +100.0% | -$24.9M -47.0% | -$17.0M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$35.0M -3.2% | -$34.0M -3.3% | -$32.9M -7.5% | -$30.6M -8.9% | -$28.1M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$1.8M +41.4% | -$3.0M +14.4% | -$3.5M -78.4% | -$2.0M +25.0% | -$2.6M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$35.4M +45.1% | -$64.5M -293.8% | $33.3M -80.0% | $166.2M +41.7% | $117.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $9.6M +189.6% | -$10.7M -263.3% | $6.6M +252.4% | -$4.3M -27.3% | -$3.4M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $33.0M +209.5% | -$30.2M +31.3% | -$43.9M -401.6% | $14.6M +107.6% | -$190.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $25.4M -35.4% | $39.3M +146.0% | -$85.5M +39.3% | -$140.8M -15.1% | -$122.3M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
REX American Resources Corporation
NYSE:REX
$1.42B
Ecovyst Inc.
NYSE:ECVT
$1.37B
Oil-Dri Corporation of America
NYSE:ODC
$1.31B
Braskem S.A.
NYSE:BAK
$1.18B
CVR Partners, LP
NYSE:UAN
$1.17B
McEwen Mining Inc.
NYSE:MUX
$1.15B
Green Plains Inc.
NASDAQ:GPRE
$998.69M
Koppers Holdings Inc.
NYSE:KOP
$844.28M
Ferroglobe PLC
NASDAQ:GSM
$705.40M
ASP Isotopes Inc. Common Stock
NASDAQ:ASPI
$590.41M
SEC Filings
Recent regulatory filings
No filings found.
Does SCL generate free cash flow?
Stepan Company (SCL) generated $25.37M of free cash flow in fiscal 2025.
How much operating cash flow does SCL produce?
Operating cash flow was $147.88M, before capital expenditures of $122.51M.
Explore More
Continue the stock analysis
Jump to another research area for this company.