Embecta Corp. (EMBC) Cash Flow Statement
Where EMBC’s cash came from and went, FY2025
September 30, 2025 · U.S. dollars- Cash from operations
- $191.7M +437.0% vs FY2024
- Capital expenditures
- $9.3M 0.9% of revenue
- Free cash flow
- $182.4M 16.9% margin
- Returned to shareholders
- $40.7M 22% of free cash flow
- Change in cash
- −$45.6M cash at year-end $228.6M
Drawn to scale: where the cash came from and how it was used. Hover for values.
EMBC operating cash flow, capex and free cash flow
EMBC cash flow trends, FY2019–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $505.0MFY2019 | $191.7MFY2025 | −14.9%/yr | |
| Capital expenditures | $69.0MFY2019 | $9.3MFY2025 | −28.4%/yr | |
| Free cash flow | $436.0MFY2019 | $182.4MFY2025 | −13.5%/yr | |
| Free cash flow margin | 39.3%FY2019 | 16.9%FY2025 | −22.4 pts | |
| Operating cash flow / net income | 1.17FY2019 | 2.01FY2025 | +0.84 | |
| Stock-based compensation | $12.0MFY2019 | $31.6MFY2025 | +17.5%/yr | |
| Dividends paid | $8.6MFY2019 | $35.0MFY2025 | +26.4%/yr | |
| Share buybacks (net) | $3.6MFY2023 | $5.7MFY2025 | +25.8%/yr | |
| Capex / revenue | 6.2%FY2019 | 0.9%FY2025 | −5.4 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
EMBC cash flow by activity
EMBC net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
EMBC cash flow statement
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | $95.4M | $78.3M | $70.4M | $223.6M | $415.0M | $427.6M | $432.0M |
| Depreciation & amortization | $40.7M | $36.2M | $32.6M | $31.7M | $38.0M | $38.3M | $36.0M |
| Stock-based compensation | $31.6M | $26.3M | $21.5M | $18.7M | $12.8M | $12.7M | $12.0M |
| Change in working capital | −$23.7M | −$47.7M | −$80.0M | $92.4M | −$32.0M | $12.7M | $22.0M |
| Other non-cash items | $47.7M | −$57.4M | $23.2M | $45.8M | $22.2M | $7.2M | $3.0M |
| Cash from operating activities | $191.7M | $35.7M | $67.7M | $412.2M | $456.0M | $498.5M | $505.0M |
| Investing activities | |||||||
| Capital expenditures | −$9.3M | −$15.8M | −$26.5M | −$24.0M | −$39.0M | −$41.9M | −$69.0M |
| Investments (net) | −$9.3M | −$15.8M | −$26.5M | −$24.0M | −$39.0M | −$42.0M | −$69.0M |
| Acquisitions & other investing | $9.3M | $15.8M | $26.5M | $24.0M | $39.0M | $42.0M | $69.0M |
| Cash from investing activities | −$9.3M | −$15.8M | −$26.5M | −$24.0M | −$39.0M | −$41.9M | −$69.0M |
| Financing activities | |||||||
| Dividends paid | −$35.0M | −$34.5M | −$34.4M | −$8.6M | −$8.6M | −$8.6M | −$8.6M |
| Share repurchases & issuance (net) | −$5.7M | −$3.0M | −$3.6M | — | — | — | — |
| Net borrowing (repayment) | −$186.0M | −$35.9M | −$10.7M | $1.41B | $1.44B | $1.44B | $1.44B |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $0 | $0 | $0 | −$1.45B | −$1.85B | −$1.89B | −$1.87B |
| Cash from financing activities | −$226.7M | −$73.4M | −$48.7M | −$48.0M | −$417.0M | −$456.6M | −$436.0M |
| Summary | |||||||
| Net change in cash | −$45.6M | −$52.3M | −$4.4M | $330.9M | −$417.0M | −$457.0M | −$436.0M |
| Cash at end of period | $228.6M | $274.2M | $326.5M | $330.9M | $264.3M | $0 | $0 |
| Free cash flow | $182.4M | $19.9M | $41.2M | $388.2M | $417.0M | $456.6M | $436.0M |
| Free cash flow margin | 16.9% | 1.8% | 3.7% | 34.4% | 35.8% | 42.1% | 39.3% |
| Capex / revenue | 0.9% | 1.4% | 2.4% | 2.1% | 3.3% | 3.9% | 6.2% |
| Operating cash flow / net income | 2.01 | 0.46 | 0.96 | 1.84 | 1.10 | 1.17 | 1.17 |
| 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 | $21.1M | −$4.1M | $44.1M | $26.4M | $45.5M | $23.5M | −$26.3M | $14.6M | $14.7M | $28.9M | $20.1M | $6.0M |
| Depreciation & amortization | $13.2M | $12.8M | $12.9M | $5.3M | $11.8M | $6.5M | $11.9M | $5.7M | $11.1M | $10.2M | $9.2M | $9.3M |
| Stock-based compensation | $9.9M | $5.7M | $5.9M | $9.5M | $5.9M | $7.3M | $8.9M | $6.2M | $6.3M | $6.5M | $7.3M | $4.9M |
| Change in working capital | −$2.3M | $7.9M | −$40.9M | $24.1M | $9.1M | −$16.0M | −$40.9M | $19.4M | −$32.5M | −$300,000 | −$34.3M | −$3.1M |
| Other non-cash items | −$99,999 | $8.8M | −$4.8M | $18.7M | $8.9M | $10.5M | $41.1M | −$19.3M | −$1.7M | −$21.0M | −$15.4M | $12.5M |
| Cash from operating activities | $41.8M | $31.1M | $17.2M | $84.0M | $81.2M | $31.8M | −$5.3M | $26.6M | −$2.1M | $24.3M | −$13.1M | $29.6M |
| Investing activities | ||||||||||||
| Capital expenditures | −$1.1M | −$500,000 | −$600,000 | −$7.3M | −$400,000 | −$100,000 | −$1.5M | $0 | −$9.7M | −$3.4M | −$2.7M | −$9.2M |
| Investments (net) | — | — | — | −$7.3M | −$400,000 | −$100,000 | −$1.5M | $0 | −$9.7M | −$3.4M | −$2.7M | −$9.2M |
| Acquisitions & other investing | −$128.4M | $0 | $10.1M | $7.3M | $400,000 | $100,000 | $1.5M | — | $9.7M | $3.4M | $2.7M | $9.2M |
| Cash from investing activities | −$129.5M | −$500,000 | $9.5M | −$7.3M | −$400,000 | −$100,000 | −$1.5M | — | −$9.7M | −$3.4M | −$2.7M | −$9.2M |
| Financing activities | ||||||||||||
| Dividends paid | −$600,000 | −$8.9M | −$8.9M | −$8.8M | −$8.7M | −$8.7M | −$8.8M | −$8.7M | −$8.6M | −$8.6M | −$8.6M | −$8.6M |
| Share repurchases & issuance (net) | −$8.7M | — | −$4.8M | $5.7M | −$1.1M | −$900,000 | −$3.7M | −$200,000 | −$100,000 | −$500,000 | −$2.2M | −$200,000 |
| Net borrowing (repayment) | $127.1M | −$37.9M | −$37.9M | −$72.8M | −$52.8M | −$27.7M | −$32.7M | −$27.7M | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$5.4M | $5.3M | $0 | −$5.7M | $0 | $0 | $0 | $0 | −$2.8M | −$2.7M | −$2.7M | −$900,000 |
| Cash from financing activities | $112.4M | −$41.5M | −$51.6M | −$81.6M | −$62.6M | −$37.3M | −$45.2M | −$36.6M | −$11.5M | −$11.8M | −$13.5M | −$9.7M |
| Summary | ||||||||||||
| Net change in cash | $24.8M | −$11.0M | −$24.2M | −$5.0M | $21.3M | −$4.4M | −$57.5M | −$7.6M | −$24.7M | $7.8M | −$27.8M | $9.1M |
| Cash at end of period | $218.2M | $193.4M | $204.4M | $228.6M | $233.6M | $212.3M | $216.7M | $274.2M | $281.8M | $306.5M | $298.7M | $326.5M |
| Free cash flow | $40.7M | $30.6M | $16.6M | $76.7M | $80.8M | $31.7M | −$6.8M | $26.6M | −$11.8M | $20.9M | −$15.8M | $20.4M |
| Free cash flow margin | 15.0% | 13.8% | 6.4% | 29.1% | 27.3% | 12.2% | −2.6% | 9.3% | −4.3% | 7.3% | −5.7% | 7.2% |
| Capex / revenue | 0.4% | 0.2% | 0.2% | 2.8% | 0.1% | 0.0% | 0.6% | 0.0% | 3.6% | 1.2% | 1.0% | 3.3% |
| Operating cash flow / net income | 1.98 | — | 0.39 | 3.18 | 1.78 | 1.35 | — | 1.82 | −0.14 | 0.84 | −0.65 | 4.93 |
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.
EMBC cash generation
In fiscal 2025 (ended September 30, 2025), Embecta generated $191.7 million of cash from operations (up 437.0%) and spent $9.3 million on capital expenditures, leaving free cash flow of $182.4 million, 16.9% of revenue. It returned $40.7 million to shareholders through dividends ($35.0 million) and net share buybacks ($5.7 million). Cash and equivalents fell by $45.6 million over the year.
Related: EMBC income statement, EMBC balance sheet, EMBC dividend history. See the EMBC stock overview for the latest quote and news.
EMBC cash flow FAQ
What is Embecta's free cash flow?
Embecta's free cash flow was $182.4 million in fiscal 2025: $191.7 million of operating cash flow minus $9.3 million of capital expenditures It was $19.9 million a year earlier..
How much cash does Embecta generate from operations?
Embecta generated $191.7 million of cash from operating activities in fiscal 2025, 2.01 times its net income of $95.4 million.
How much does Embecta spend on capital expenditures?
Embecta spent $9.3 million on capital expenditures in fiscal 2025, 0.9% of revenue, compared with $15.8 million the year before.
How much stock does Embecta buy back?
Embecta spent $5.7 million on net share repurchases in fiscal 2025.
How much does Embecta pay in dividends?
Embecta paid $35.0 million in dividends in fiscal 2025, 19.2% of free cash flow.