Smith & Wesson Brands, Inc. (SWBI) Cash Flow Statement
Where SWBI’s cash came from and went, FY2026
April 30, 2026 · U.S. dollars- Cash from operations
- $114.2M
- Capital expenditures
- $23.8M 4.6% of revenue
- Free cash flow
- $90.4M 17.2% margin
- Returned to shareholders
- $23.2M 26% of free cash flow
- Change in cash
- $3.0M cash at year-end $28.2M
Drawn to scale: where the cash came from and how it was used. Hover for values.
SWBI operating cash flow, capex and free cash flow
SWBI cash flow trends, FY2017–FY2026
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $123.6MFY2017 | $114.2MFY2026 | −0.9%/yr | |
| Capital expenditures | $35.5MFY2017 | $23.8MFY2026 | −4.3%/yr | |
| Free cash flow | $88.1MFY2017 | $90.4MFY2026 | +0.3%/yr | |
| Free cash flow margin | 9.8%FY2017 | 17.2%FY2026 | +7.5 pts | |
| Operating cash flow / net income | 0.97FY2017 | 6.18FY2026 | +5.21 | |
| Stock-based compensation | $8.6MFY2017 | $8.3MFY2026 | −0.3%/yr | |
| Dividends paid | $8.2MFY2018 | $23.2MFY2026 | +13.9%/yr | |
| Share buybacks (net) | $50.1MFY2017 | $0FY2026 | −100.0% | |
| Capex / revenue | 3.9%FY2017 | 4.6%FY2026 | +0.6 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
SWBI cash flow by activity
SWBI 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).
SWBI cash flow statement
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $18.5M | $13.4M | $39.6M | $36.9M | $194.5M | $243.6M | −$61.2M | $18.4M | $20.1M | $127.9M |
| Depreciation & amortization | $31.3M | $31.8M | $32.6M | $31.4M | $30.1M | $31.6M | $54.1M | $53.9M | $52.1M | $50.2M |
| Stock-based compensation | $8.3M | $7.6M | $5.7M | $5.1M | $4.5M | $4.7M | $2.4M | $8.0M | $7.8M | $8.6M |
| Change in working capital | $52.5M | −$52.8M | $33.7M | −$49.7M | −$90.6M | $37.5M | $10.4M | −$31.0M | −$9.3M | −$56.9M |
| Other non-cash items | $3.6M | −$7.3M | −$4.8M | −$6.9M | −$725,000 | −$2.1M | $89.4M | $8.1M | −$9.1M | −$6.2M |
| Cash from operating activities | $114.2M | −$7.2M | $106.7M | $16.7M | $137.8M | $315.3M | $95.0M | $57.5M | $61.6M | $123.6M |
| Investing activities | ||||||||||
| Capital expenditures | −$23.8M | −$21.8M | −$90.9M | −$89.9M | −$24.3M | −$22.7M | −$14.7M | −$34.5M | −$19.1M | −$35.5M |
| Investments (net) | −$4.6M | −$19.2M | −$81.5M | −$89.8M | −$24.1M | −$23.4M | −$14.0M | −$34.8M | −$42.2M | −$243.7M |
| Acquisitions & other investing | $235,000 | $21.8M | $90.9M | $89.9M | $24.3M | $22.7M | $14.7M | $34.5M | $19.1M | $35.5M |
| Cash from investing activities | −$28.2M | −$19.2M | −$81.5M | −$89.8M | −$24.1M | −$23.4M | −$14.0M | −$34.8M | −$42.2M | −$243.7M |
| Financing activities | ||||||||||
| Dividends paid | −$23.2M | −$23.1M | −$22.0M | −$18.3M | −$15.0M | −$8.2M | −$1.5M | −$1.6M | −$8.2M | — |
| Share repurchases & issuance (net) | $1.6M | −$25.5M | −$10.2M | $1.5M | −$90.0M | −$110.0M | −$597,000 | −$649,000 | −$2.3M | −$50.1M |
| Net borrowing (repayment) | −$60.2M | $39.8M | $13.6M | $25.0M | −$1.1M | −$161.0M | $2.7M | −$32.0M | −$31.9M | $43.1M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$1.1M | −$469,000 | $645,000 | −$2.3M | $135,000 | −$24.7M | $2.8M | $3.8M | $10.3M | −$2.7M |
| Cash from financing activities | −$83.0M | −$9.2M | −$18.0M | $5.9M | −$106.0M | −$303.9M | $3.4M | −$30.5M | −$32.2M | −$9.6M |
| Summary | ||||||||||
| Net change in cash | $3.0M | −$35.6M | $7.3M | −$67.2M | $7.7M | −$12.0M | $84.4M | −$7.8M | −$12.7M | −$129.7M |
| Cash at end of period | $28.2M | $25.2M | $60.8M | $53.6M | $120.7M | $113.0M | $125.4M | $41.0M | $48.9M | $61.5M |
| Free cash flow | $90.4M | −$29.0M | $15.8M | −$73.2M | $113.6M | $292.6M | $80.2M | $23.0M | $42.6M | $88.1M |
| Free cash flow margin | 17.2% | −6.1% | 2.9% | −15.3% | 13.1% | 27.6% | 11.8% | 3.6% | 7.0% | 9.8% |
| Capex / revenue | 4.6% | 4.6% | 17.0% | 18.8% | 2.8% | 2.1% | 2.2% | 5.4% | 3.1% | 3.9% |
| Operating cash flow / net income | 6.18 | −0.54 | 2.69 | 0.45 | 0.71 | 1.29 | — | 3.12 | 3.06 | 0.97 |
| Jul '26 | Apr '26 | Jan '26 | Oct '25 | Jul '25 | Apr '25 | Jan '25 | Oct '24 | Jul '24 | Apr '24 | Jan '24 | Oct '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $2.6M | $16.2M | $3.8M | $1.9M | −$3.4M | $9.7M | $2.1M | $4.1M | −$2.1M | $26.1M | $7.9M | $2.5M |
| Depreciation & amortization | $7.7M | $7.6M | $7.2M | $8.0M | $8.4M | $8.0M | $7.6M | $8.2M | $8.0M | $8.2M | $7.0M | $8.1M |
| Stock-based compensation | $1.8M | $2.0M | $2.4M | $2.1M | $1.9M | $1.9M | $2.0M | $1.9M | $1.9M | $1.4M | $1.5M | $1.5M |
| Change in working capital | −$20.4M | $43.9M | $7.8M | $15.3M | −$14.5M | $24.7M | −$18.4M | $38.6M | −$38.6M | $13.4M | $8.9M | −$15.6M |
| Other non-cash items | −$538,000 | $4.9M | −$730,000 | −$37,000 | −$536,000 | −$3.5M | −$3.1M | −$60.2M | −$53,000 | −$5.5M | $82,000 | $684,000 |
| Cash from operating activities | −$8.8M | $74.6M | $20.5M | $27.3M | −$8.1M | $40.8M | −$9.8M | −$7.4M | −$30.8M | $43.6M | $25.4M | −$2.9M |
| Investing activities | ||||||||||||
| Capital expenditures | −$11.9M | −$4.9M | −$3.6M | −$11.0M | −$4.3M | −$7.3M | −$6.3M | −$4.7M | −$4.7M | −$5.6M | −$18.2M | −$35.0M |
| Investments (net) | −$1.3M | $0 | −$61,000 | −$1.4M | −$7.5M | −$7.4M | −$3.9M | −$3.2M | −$4.7M | $985,000 | −$15.4M | −$35.0M |
| Acquisitions & other investing | −$11,000 | $99,000 | $87,000 | $0 | $4.3M | $7.3M | $6.3M | $4.7M | $4.7M | $5.6M | $18.2M | $35.0M |
| Cash from investing activities | −$13.2M | −$4.8M | −$3.6M | −$12.4M | −$7.5M | −$7.4M | −$3.9M | −$3.2M | −$4.7M | $985,000 | −$15.4M | −$35.0M |
| Financing activities | ||||||||||||
| Dividends paid | −$6.0M | −$5.8M | −$5.8M | −$5.8M | −$5.9M | −$5.7M | −$5.7M | −$5.8M | −$5.9M | −$5.5M | −$5.5M | −$5.5M |
| Share repurchases & issuance (net) | — | $42,000 | −$11,000 | $743,000 | −$792,000 | $27.1M | −$2.8M | −$9.8M | −$12.9M | −$1.1M | −$916,000 | −$8.2M |
| Net borrowing (repayment) | $19.9M | −$55.1M | −$15.1M | −$5.0M | $15.0M | −$30.0M | $10.0M | $30.0M | $30.0M | — | — | $39.7M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$1.4M | $748,000 | $0 | −$302,000 | $0 | −$26.2M | −$17,000 | −$236,000 | −$1.1M | −$24.6M | −$387,000 | $682,000 |
| Cash from financing activities | $12.6M | −$60.0M | −$20.9M | −$10.4M | $8.3M | −$34.9M | $1.4M | $14.2M | $10.2M | −$31.1M | −$6.8M | $26.6M |
| Summary | ||||||||||||
| Net change in cash | −$9.5M | $9.8M | −$4.0M | $4.5M | −$7.3M | −$1.5M | −$12.4M | $3.6M | −$25.3M | $13.5M | $3.2M | −$11.3M |
| Cash at end of period | $18.7M | $28.2M | $18.4M | $22.4M | $18.0M | $25.2M | $26.7M | $39.1M | $35.5M | $60.8M | $47.4M | $44.2M |
| Free cash flow | −$20.8M | $69.7M | $16.8M | $16.3M | −$12.5M | $33.5M | −$16.2M | −$2.7M | −$35.5M | $38.0M | $7.1M | −$37.9M |
| Free cash flow margin | −18.5% | 39.1% | 12.4% | 13.1% | −14.6% | 23.8% | −14.0% | −2.1% | −40.2% | 23.9% | 5.2% | −30.3% |
| Capex / revenue | 10.6% | 2.7% | 2.7% | 8.8% | 5.1% | 5.2% | 5.5% | 3.6% | 5.3% | 3.5% | 13.3% | 28.0% |
| Operating cash flow / net income | −3.42 | 4.60 | 5.45 | 14.22 | — | 4.19 | −4.68 | −1.79 | — | 1.67 | 3.22 | −1.15 |
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.
SWBI cash generation
In fiscal 2026 (ended April 30, 2026), Smith & Wesson Brands generated $114.2 million of cash from operations and spent $23.8 million on capital expenditures, leaving free cash flow of $90.4 million, 17.2% of revenue. It returned $23.2 million to shareholders through dividends ($23.2 million) and net share buybacks ($0). Cash and equivalents rose by $3.0 million over the year.
Related: SWBI income statement, SWBI balance sheet, SWBI dividend history. See the SWBI stock overview for the latest quote and news.
SWBI cash flow FAQ
What is Smith & Wesson Brands's free cash flow?
Smith & Wesson Brands's free cash flow was $90.4 million in fiscal 2026: $114.2 million of operating cash flow minus $23.8 million of capital expenditures It was -$29.0 million a year earlier..
How much cash does Smith & Wesson Brands generate from operations?
Smith & Wesson Brands generated $114.2 million of cash from operating activities in fiscal 2026, 6.18 times its net income of $18.5 million.
How much does Smith & Wesson Brands spend on capital expenditures?
Smith & Wesson Brands spent $23.8 million on capital expenditures in fiscal 2026, 4.6% of revenue, compared with $21.8 million the year before.
How much does Smith & Wesson Brands pay in dividends?
Smith & Wesson Brands paid $23.2 million in dividends in fiscal 2026, 25.7% of free cash flow.