Embecta Corp. (EMBC)
NASDAQ: EMBC · Real-Time Price · USD
5.58
+0.33 (6.19%)
Sep 2, 2026, 12:04 PM EDT - Market open
Embecta Cash Flow Statement
Financials in millions USD. Fiscal year is October - September.
Millions USD. Fiscal year is Oct - Sep.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Net Income | 87.5 | 95.4 | 78.3 | 70.4 | 223.6 | 414.8 |
Depreciation & Amortization | 44.2 | 40.7 | 36.2 | 32.6 | 31.7 | 38.3 |
Other Amortization | 18.2 | 19.5 | 13.2 | 6.4 | 3.2 | - |
Asset Writedown & Restructuring Costs | 0.5 | 10.6 | - | 2.5 | 58.9 | 13.8 |
Stock-Based Compensation | 25.3 | 31.6 | 26.3 | 21.5 | 18.7 | 12.8 |
Other Operating Activities | 19.7 | 17.6 | -70.6 | 14.3 | -26.5 | -2.8 |
Change in Accounts Receivable | 11.7 | 44.2 | -174.7 | 7 | 122.7 | -31.8 |
Change in Inventory | -2.1 | -6.1 | -16.5 | -28.8 | -23.4 | -18 |
Change in Accounts Payable | -10.6 | -68.9 | 60 | 7.9 | 76.9 | 40.2 |
Change in Income Taxes | -14.8 | -28.1 | 13.2 | -12.6 | 10.3 | - |
Change in Other Net Operating Assets | 4.6 | 35.2 | 70.3 | -53.5 | -83.9 | -11 |
Operating Cash Flow | 174.1 | 191.7 | 35.7 | 67.7 | 412.2 | 456.3 |
Operating Cash Flow Growth | 29.64% | 436.97% | -47.27% | -83.58% | -9.66% | -8.46% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Capital Expenditures | -9.5 | -9.3 | -15.8 | -26.5 | -23.6 | -36.8 |
Sale (Purchase) of Intangibles | - | - | - | - | -0.4 | -2.4 |
Investing Cash Flow | -127.8 | -9.3 | -15.8 | -26.5 | -24 | -39.2 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Long-Term Debt Issued | - | - | - | - | 1,450 | - |
Long-Term Debt Repaid | - | -186 | -35.9 | -10.7 | -6.6 | - |
Net Debt Issued (Repaid) | -21.5 | -186 | -35.9 | -10.7 | 1,443 | - |
Repurchase of Common Stock | -13.6 | -5.7 | -3 | -3.6 | - | - |
Common Dividends Paid | -27.2 | -35 | -34.5 | -34.4 | -8.6 | - |
Other Financing Activities | - | - | - | - | -1,483 | -417.1 |
Financing Cash Flow | -62.3 | -226.7 | -73.4 | -48.7 | -48 | -417.1 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Foreign Exchange Rate Adjustments | 0.6 | -1.3 | 1.2 | 3.1 | -9.3 | - |
Net Cash Flow | -15.4 | -45.6 | -52.3 | -4.4 | 330.9 | - |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Free Cash Flow | 164.6 | 182.4 | 19.9 | 41.2 | 388.6 | 419.5 |
Free Cash Flow Growth | 24.41% | 816.58% | -51.70% | -89.40% | -7.37% | -8.13% |
Free Cash Flow Margin | 16.16% | 16.88% | 1.77% | 3.68% | 34.41% | 36.00% |
Free Cash Flow Per Share | 2.76 | 3.10 | 0.34 | 0.71 | 6.76 | 7.36 |
Levered Free Cash Flow | 138.2 | 183.15 | 110.54 | 122.69 | 312.04 | 289.5 |
Unlevered Free Cash Flow | 193.21 | 244.86 | 181.33 | 189.04 | 337.71 | 289.5 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Cash Interest Paid | 160.1 | 103.8 | 117.7 | 111 | 38.9 | - |
Cash Income Tax Paid | 50.1 | 50.1 | 29.1 | 30.4 | 15.6 | - |
Change in Working Capital | -11.2 | -23.7 | -47.7 | -80 | 102.6 | -20.6 |