Digi International Inc. (DGII) Cash Flow Statement
Where DGII’s cash came from and went, FY2025
September 30, 2025 · U.S. dollars- Cash from operations
- $108.0M +29.9% vs FY2024
- Capital expenditures
- $2.6M 0.6% of revenue
- Free cash flow
- $105.3M 24.5% margin
- Returned to shareholders
- —
- Change in cash
- −$5.6M cash at year-end $21.9M
Cash from operations
$108.0M
Capital expenditures
−$2.6M
Investments (net)
−$148.3M
Acquisitions & other
+$2.6M
Net borrowing (repayment)
+$35.7M
Other financing
−$1.1M
Change in cash
−$5.6M
Drawn to scale: where the cash came from and how it was used. Hover for values.
DGII operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
DGII cash flow trends, FY2016–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $27.1MFY2016 | $108.0MFY2025 | +16.6%/yr | |
| Capital expenditures | $2.7MFY2016 | $2.6MFY2025 | −0.4%/yr | |
| Free cash flow | $24.4MFY2016 | $105.3MFY2025 | +17.7%/yr | |
| Free cash flow margin | 12.0%FY2016 | 24.5%FY2025 | +12.5 pts | |
| Operating cash flow / net income | 1.62FY2016 | 2.65FY2025 | +1.02 | |
| Stock-based compensation | $3.7MFY2016 | $15.4MFY2025 | +17.3%/yr | |
| Dividends paid | $0FY2016 | $4.3MFY2022 | — | |
| Share buybacks (net) | $550,000FY2016 | $4.3MFY2023 | +34.2%/yr | |
| Capex / revenue | 1.3%FY2016 | 0.6%FY2025 | −0.7 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
DGII cash flow by activity
OperatingInvestingFinancingChange in cash
DGII net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
DGII cash flow statement
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $40.8M | $22.5M | $24.8M | $19.4M | $10.4M | $8.4M | $10.0M | $1.3M | $9.4M | $16.7M |
| Depreciation & amortization | $34.2M | $33.6M | $34.0M | $37.6M | $20.9M | $19.3M | $13.4M | $12.8M | $5.5M | $4.6M |
| Stock-based compensation | $15.4M | $13.2M | $13.3M | $8.6M | $8.1M | $7.2M | $5.7M | $4.9M | $4.7M | $3.7M |
| Change in working capital | $24.2M | $11.7M | −$21.7M | −$18.0M | $14.8M | −$2.1M | $1.6M | −$25.0M | −$14.6M | $1.8M |
| Other non-cash items | −$6.6M | $2.1M | −$13.5M | −$9.8M | $3.6M | $1.6M | −$1.6M | $3.3M | −$2.5M | $307,000 |
| Cash from operating activities | $108.0M | $83.1M | $36.8M | $37.7M | $57.7M | $34.5M | $29.0M | −$2.8M | $2.5M | $27.1M |
| Investing activities | ||||||||||
| Capital expenditures | −$2.6M | −$2.2M | −$4.3M | −$2.0M | −$2.3M | −$899,000 | −$9.3M | −$1.8M | −$1.8M | −$2.7M |
| Investments (net) | −$148.3M | $3,000 | −$4.3M | −$349.5M | −$21.4M | −$137.0M | $4.8M | $32.0M | $25.1M | −$1.0M |
| Acquisitions & other investing | $2.6M | $2.2M | $4.3M | $2.0M | $2.3M | $899,000 | $10.1M | −$53.5M | −$27.1M | −$11,000 |
| Cash from investing activities | −$148.3M | $3,000 | −$4.3M | −$349.5M | −$21.4M | −$137.0M | $5.5M | −$23.3M | −$3.7M | −$3.8M |
| Financing activities | ||||||||||
| Dividends paid | — | — | — | −$4.3M | −$2.1M | −$7.0M | — | $0 | $0 | $0 |
| Share repurchases & issuance (net) | — | — | −$4.3M | −$6.7M | −$2.1M | −$1.8M | −$1.1M | −$748,000 | −$938,000 | −$550,000 |
| Net borrowing (repayment) | $35.7M | −$90.7M | −$36.4M | $201.9M | −$15.0M | $63.1M | $63.1M | $63.1M | $63.1M | — |
| Shares issued | $0 | $0 | $0 | $0 | $73.8M | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$1.1M | $1.6M | $6.2M | $1.9M | $7.7M | $9.2M | −$60.9M | −$56.5M | −$59.1M | $8.3M |
| Cash from financing activities | $34.6M | −$89.0M | −$34.5M | $192.8M | $62.2M | $63.6M | $1.1M | $5.8M | $3.1M | $7.7M |
| Summary | ||||||||||
| Net change in cash | −$5.6M | −$4.2M | −$3.2M | −$117.5M | $98.3M | −$38.7M | $34.8M | −$20.2M | $2.5M | $30.7M |
| Cash at end of period | $21.9M | $27.5M | $31.7M | $34.9M | $152.4M | $54.1M | $92.8M | $58.0M | $78.2M | $75.7M |
| Free cash flow | $105.3M | $80.9M | $32.4M | $35.8M | $55.5M | $33.6M | $19.6M | −$4.6M | $702,000 | $24.4M |
| Free cash flow margin | 24.5% | 19.1% | 7.3% | 9.2% | 18.0% | 12.0% | 7.7% | −2.0% | 0.4% | 12.0% |
| Capex / revenue | 0.6% | 0.5% | 1.0% | 0.5% | 0.7% | 0.3% | 3.7% | 0.8% | 1.0% | 1.3% |
| Operating cash flow / net income | 2.65 | 3.69 | 1.48 | 1.95 | 5.57 | 4.10 | 2.91 | −2.13 | 0.26 | 1.62 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $38.8M | $11.3M | $11.7M | $10.0M | $10.2M | $10.5M | $10.1M | $11.9M | $9.7M | $4.0M | −$3.1M | $6.4M |
| Depreciation & amortization | $11.6M | $11.2M | $10.5M | $9.1M | $8.4M | $8.2M | $8.6M | $8.7M | $8.4M | $8.1M | $8.4M | $8.5M |
| Stock-based compensation | $13.4M | $4.5M | $4.0M | $4.0M | $3.9M | $3.9M | $3.6M | $3.1M | $3.5M | $3.5M | $3.1M | $3.4M |
| Change in working capital | $13.8M | $14.7M | $4.6M | $9.1M | $3.5M | $4.5M | $7.0M | $3.1M | $4.4M | −$5.1M | $448,000 | −$1.8M |
| Other non-cash items | −$44.3M | $38,000 | $4.8M | −$4.1M | −$2.1M | −$912,000 | $502,000 | −$338,000 | −$1.1M | $2.5M | $9.8M | −$7.6M |
| Cash from operating activities | $33.3M | $41.8M | $35.6M | $28.0M | $24.0M | $26.3M | $29.7M | $26.4M | $24.9M | $13.1M | $18.7M | $8.9M |
| Investing activities | ||||||||||||
| Capital expenditures | −$2.0M | −$638,000 | −$457,000 | −$482,000 | −$1.0M | −$558,000 | −$577,000 | −$944,000 | −$479,000 | −$511,000 | −$292,000 | −$503,000 |
| Investments (net) | — | — | — | −$146.2M | −$1.0M | −$558,000 | −$577,000 | −$944,000 | −$478,000 | $1.7M | −$292,000 | −$503,000 |
| Acquisitions & other investing | $1.1M | −$49.4M | $824,000 | $482,000 | $1.0M | $558,000 | $577,000 | $944,000 | $479,000 | $511,000 | $292,000 | $503,000 |
| Cash from investing activities | −$861,000 | −$50.1M | $367,000 | −$146.2M | −$1.0M | −$558,000 | −$577,000 | −$944,000 | −$478,000 | $1.7M | −$292,000 | −$503,000 |
| Financing activities | ||||||||||||
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | −$2.4M |
| Share repurchases & issuance (net) | — | $6.6M | −$6.6M | −$4.8M | −$169,000 | −$2.0M | −$4.5M | −$103,000 | −$682,000 | −$615,000 | −$2.2M | −$4.3M |
| Net borrowing (repayment) | −$35.0M | $7.7M | −$24.0M | $119.0M | −$30.0M | −$25.0M | −$28.3M | −$28.5M | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$1.1M | −$5.1M | $3.6M | $5.7M | $915,000 | $1.5M | $2.3M | $2.2M | −$19.2M | −$21.7M | −$18.2M | $1.1M |
| Cash from financing activities | −$36.1M | $9.3M | −$26.9M | $119.9M | −$29.3M | −$25.5M | −$30.5M | −$26.4M | −$19.9M | −$22.3M | −$20.4M | −$5.6M |
| Summary | ||||||||||||
| Net change in cash | −$3.8M | $809,000 | $9.0M | $1.8M | −$6.2M | $361,000 | −$1.6M | −$827,000 | $4.5M | −$7.8M | −$145,000 | $2.1M |
| Cash at end of period | $28.0M | $31.7M | $30.9M | $21.9M | $20.1M | $26.3M | $25.9M | $27.5M | $28.3M | $23.8M | $31.5M | $31.7M |
| Free cash flow | $31.4M | $41.1M | $35.2M | $27.5M | $22.9M | $25.7M | $29.1M | $25.5M | $24.5M | $12.5M | $18.4M | $8.4M |
| Free cash flow margin | 22.6% | 31.4% | 28.7% | 24.1% | 21.3% | 24.6% | 28.1% | 24.3% | 23.2% | 11.6% | 17.3% | 7.5% |
| Capex / revenue | 1.4% | 0.5% | 0.4% | 0.4% | 0.9% | 0.5% | 0.6% | 0.9% | 0.5% | 0.5% | 0.3% | 0.4% |
| Operating cash flow / net income | 0.86 | 3.69 | 3.04 | 2.81 | 2.34 | 2.50 | 2.95 | 2.23 | 2.57 | 3.27 | — | 1.41 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
DGII cash generation
In fiscal 2025 (ended September 30, 2025), Digi International generated $108.0 million of cash from operations (up 29.9%) and spent $2.6 million on capital expenditures, leaving free cash flow of $105.3 million, 24.5% of revenue. Cash and equivalents fell by $5.6 million over the year.
Related: DGII income statement, DGII balance sheet. See the DGII stock overview for the latest quote and news.
DGII cash flow FAQ
What is Digi International's free cash flow?
Digi International's free cash flow was $105.3 million in fiscal 2025: $108.0 million of operating cash flow minus $2.6 million of capital expenditures It was $80.9 million a year earlier..
How much cash does Digi International generate from operations?
Digi International generated $108.0 million of cash from operating activities in fiscal 2025, 2.65 times its net income of $40.8 million.
How much does Digi International spend on capital expenditures?
Digi International spent $2.6 million on capital expenditures in fiscal 2025, 0.6% of revenue, compared with $2.2 million the year before.