FGI Industries Ltd. (FGI) Cash Flow Statement
Where FGI’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $673,220
- Capital expenditures
- $885,740 0.7% of revenue
- Free cash flow
- −$212,520 −0.2% margin
- Returned to shareholders
- —
- Change in cash
- −$2.7M cash at year-end $1.9M
Cash from operations
$673,220
Capital expenditures
−$885,740
Acquisitions & other
−$130,107
Net borrowing (repayment)
−$2.6M
Currency & other
+$317,807
Change in cash
−$2.7M
Drawn to scale: where the cash came from and how it was used. Hover for values.
FGI operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
FGI cash flow trends, 2019–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $1.3M2019 | $673,2202025 | −10.3%/yr | |
| Capital expenditures | $233,8612019 | $885,7402025 | +24.9%/yr | |
| Free cash flow | $1.1M2019 | −$212,5202025 | — | |
| Free cash flow margin | 0.8%2019 | −0.2%2025 | −1.0 pts | |
| Operating cash flow / net income | 0.822019 | 1.892023 | +1.07 | |
| Stock-based compensation | −$660,4202019 | $333,1832025 | — | |
| Dividends paid | $2.0M2019 | $1.9M2021 | −2.4%/yr | |
| Capex / revenue | 0.2%2019 | 0.7%2025 | +0.5 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
FGI cash flow by activity
OperatingInvestingFinancingChange in cash
FGI 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).
FGI cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −$6.1M | −$1.7M | $733,604 | $3.7M | $7.9M | $4.7M | $1.6M |
| Depreciation & amortization | $2.9M | $3.2M | $2.0M | $218,662 | $287,078 | $352,471 | $525,128 |
| Stock-based compensation | $333,183 | $401,216 | $417,978 | $383,572 | $673,483 | $613,800 | −$660,420 |
| Change in working capital | $1.4M | −$7.5M | −$1.1M | −$2.1M | −$12.3M | −$202,111 | −$407,355 |
| Other non-cash items | $2.2M | −$1.8M | −$644,930 | −$1.2M | $195,991 | $304,851 | $264,788 |
| Cash from operating activities | $673,220 | −$7.4M | $1.4M | $980,265 | −$3.2M | $5.8M | $1.3M |
| Investing activities | |||||||
| Capital expenditures | −$885,740 | −$2.2M | −$942,614 | −$1.1M | −$57,839 | −$76,532 | −$233,861 |
| Investments (net) | — | −$2.9M | $12,180 | −$1.1M | −$51,890 | −$76,532 | −$233,861 |
| Acquisitions & other investing | −$130,107 | $2.2M | −$12,180 | $1.1M | $57,839 | $76,532 | $233,861 |
| Cash from investing activities | −$1.0M | −$2.9M | −$942,614 | −$1.1M | −$51,890 | −$76,532 | −$233,861 |
| Financing activities | |||||||
| Dividends paid | — | — | — | — | −$1.9M | −$7.1M | −$2.0M |
| Net borrowing (repayment) | −$2.6M | $7.5M | −$2.8M | −$4.9M | $5.3M | $2.9M | $65,716 |
| Shares issued | $0 | $0 | $0 | $12.4M | $0 | $0 | $0 |
| Other financing | $0 | $0 | $0 | −$498,005 | $0 | $0 | $0 |
| Cash from financing activities | −$2.6M | $7.5M | −$2.8M | $7.0M | $3.3M | −$4.3M | −$2.0M |
| Summary | |||||||
| Net change in cash | −$2.7M | −$3.2M | −$2.3M | $6.2M | −$134,662 | $1.6M | −$689,007 |
| Cash at end of period | $1.9M | $4.6M | $7.8M | $10.1M | $3.9M | $4.0M | $2.4M |
| Free cash flow | −$212,520 | −$9.6M | $447,085 | −$83,958 | −$3.3M | $5.7M | $1.1M |
| Free cash flow margin | −0.2% | −7.3% | 0.4% | −0.1% | −1.8% | 4.2% | 0.8% |
| Capex / revenue | 0.7% | 1.7% | 0.8% | 0.7% | 0.0% | 0.1% | 0.2% |
| Operating cash flow / net income | — | — | 1.89 | 0.27 | −0.41 | 1.23 | 0.82 |
| 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 | $1.1M | −$1.1M | −$2.6M | −$1.7M | −$1.4M | −$629,092 | −$402,328 | −$698,248 | $163,565 | −$412,189 | $538,963 | $343,492 |
| Depreciation & amortization | $705,662 | $708,511 | $750,075 | $706,524 | $163,931 | $710,404 | $1.0M | $678,185 | $111,568 | $585,666 | $1.9M | $56,497 |
| Stock-based compensation | $123,250 | −$116,394 | $18,202 | $114,052 | $124,623 | $76,306 | −$135,381 | $208,507 | $59,719 | $119,586 | $86,085 | $59,337 |
| Change in working capital | $1.0M | −$212,333 | $2.9M | −$2.7M | $2.2M | −$975,797 | $1.4M | −$892,168 | $1.1M | −$8.8M | $1.1M | −$1.6M |
| Other non-cash items | −$835,716 | $437,668 | $1.3M | $1.7M | $730,495 | −$833,507 | −$1.3M | −$211,243 | −$224,852 | $231,070 | $356,490 | −$482,894 |
| Cash from operating activities | $2.1M | −$325,713 | $2.3M | −$1.9M | $1.8M | −$1.7M | $617,428 | −$914,967 | $1.2M | −$8.3M | $4.0M | −$1.6M |
| Investing activities | ||||||||||||
| Capital expenditures | −$90,215 | −$79,726 | −$122,001 | −$262,697 | −$206,079 | −$349,875 | −$831,552 | −$184,845 | −$1.3M | −$609,035 | −$667,643 | −$39,030 |
| Investments (net) | — | — | — | −$262,696 | −$180,995 | −$450,155 | −$831,552 | −$184,845 | −$1.3M | −$609,035 | −$667,643 | −$39,030 |
| Acquisitions & other investing | −$5,458 | $0 | — | $262,697 | $206,079 | $349,875 | $831,552 | $184,845 | $1.3M | $609,035 | $667,643 | $39,030 |
| Cash from investing activities | −$95,673 | −$79,726 | — | −$262,696 | −$180,995 | −$450,155 | −$831,552 | −$184,845 | −$1.3M | −$609,035 | −$667,643 | −$39,030 |
| Financing activities | ||||||||||||
| Net borrowing (repayment) | −$108,700 | $1.3M | −$2.2M | $1.5M | −$613,055 | −$1.3M | $2.0M | $2.8M | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | −$1.8M | $4.5M | −$1.0M | $98,523 |
| Cash from financing activities | −$108,700 | $1.3M | −$2.2M | $1.5M | −$613,055 | −$1.3M | $2.0M | $2.8M | −$1.8M | $4.5M | −$1.0M | $98,523 |
| Summary | ||||||||||||
| Net change in cash | $1.8M | $759,389 | $24,119 | −$643,435 | $1.3M | −$3.3M | $1.5M | $1.7M | −$2.0M | −$4.5M | $2.4M | −$1.5M |
| Cash at end of period | $4.4M | $2.7M | $1.9M | $1.9M | $2.5M | $1.2M | $4.6M | $3.0M | $1.3M | $3.3M | $7.8M | $5.4M |
| Free cash flow | $2.1M | −$405,439 | $2.2M | −$2.1M | $1.6M | −$2.0M | −$214,124 | −$1.1M | −$85,878 | −$8.9M | $3.3M | −$1.6M |
| Free cash flow margin | 6.4% | −1.3% | 7.3% | −5.9% | 5.3% | −6.0% | −0.6% | −3.0% | −0.3% | −28.9% | 10.7% | −5.4% |
| Capex / revenue | 0.3% | 0.3% | 0.4% | 0.7% | 0.7% | 1.1% | 2.3% | 0.5% | 4.3% | 2.0% | 2.2% | 0.1% |
| Operating cash flow / net income | 1.90 | — | — | — | — | — | — | — | 7.12 | — | 7.39 | −4.62 |
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.
FGI cash generation
In fiscal 2025 (ended December 31, 2025), FGI Industries generated $0.7 million of cash from operations and spent $0.9 million on capital expenditures, leaving free cash flow of -$0.2 million, −0.2% of revenue. Cash and equivalents fell by $2.7 million over the year.
Related: FGI income statement, FGI balance sheet. See the FGI stock overview for the latest quote and news.
FGI cash flow FAQ
What is FGI Industries's free cash flow?
FGI Industries's free cash flow was -$0.2 million in fiscal 2025: $0.7 million of operating cash flow minus $0.9 million of capital expenditures It was -$9.6 million a year earlier..
How much cash does FGI Industries generate from operations?
FGI Industries generated $0.7 million of cash from operating activities in fiscal 2025.
How much does FGI Industries spend on capital expenditures?
FGI Industries spent $0.9 million on capital expenditures in fiscal 2025, 0.7% of revenue, compared with $2.2 million the year before.