Neogen Corporation (NEOG)

Neogen Cash Flow Statement

Financials in millions USD. Fiscal year is June - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Net Income	-602.74	-1,092	-9.42	-22.87	48.31	60.88
Depreciation & Amortization	117.62	125.67	121.23	90.47	24.13	21.04
Stock-Based Compensation	17.79	17.29	13.77	10.18	7.15	6.44
Other Adjustments	443.17	1,013	-17.63	-12.56	-7.13	-0.64
Change in Receivables	17.65	11.64	-20.1	-53.88	-7.8	-2.6
Changes in Inventories	17.99	-16.12	-55.95	9.96	-21.07	2.45
Changes in Accounts Payable	2.29	-0.4	13.75	18.64	20.24	-2.22
Changes in Accrued Expenses	-0.07	0.09	-0.16	4.05	-	-
Changes in Other Operating Activities	8.32	-1.14	-10.22	-2.97	4.21	-4.27
Operating Cash Flow	66.2	58.24	35.26	41.03	68.04	81.09
Operating Cash Flow Growth	250.65%	65.17%	-14.05%	-39.70%	-16.10%	-5.58%
Capital Expenditures	-84.68	-104.6	-111.42	-65.76	-24.43	-26.71
Sale of Property, Plant & Equipment	0.63	5.08	0.11	0.83	-	-
Purchases of Investments	-	-	-	-12.52	-415.89	-792.68
Proceeds from Sale of Investments	-	0.33	82	266.77	381.84	764.6
Payments for Business Acquisitions	-	-	-	11.72	-38.75	-50.77
Proceeds from Business Divestments	182.59	-	-	-	-	-
Investing Cash Flow	37.68	-99.2	-29.31	201.04	-97.23	-105.56
Short-Term Debt Issued	-	100	-	-	-	-
Net Short-Term Debt Issued (Repaid)	-	100	-	-	-	-
Long-Term Debt Issued	-	450	-	-	-	-
Long-Term Debt Repaid	-700.07	-550.32	-	-100	-1.12	-
Net Long-Term Debt Issued (Repaid)	-700.07	-100.32	-	-100	-1.12	-
Issuance of Common Stock	2.47	2.24	2.46	1.2	7.93	34.63
Repurchase of Common Stock	-0.71	-1.5	-0.12	-	-	-
Net Common Stock Issued (Repurchased)	1.76	0.74	2.34	1.2	7.93	34.63
Other Financing Activities	-0.11	-2.02	-0.42	-19.28	-	-1.09
Financing Cash Flow	-101.01	-1.6	1.92	-118.08	6.81	33.54
Effect of Exchange Rate Changes on Cash and Cash Equivalents	2.24	0.94	-0.5	-5.22	-8.75	0.26
Net Cash Flow	5.11	-41.61	7.37	118.77	-31.13	9.33
Free Cash Flow	-18.47	-46.35	-76.16	-24.73	43.61	54.38
Free Cash Flow Growth	-	-	-	-	-19.80%	-12.05%
FCF Margin	-2.10%	-5.18%	-8.24%	-3.01%	8.27%	11.61%
Free Cash Flow Per Share	-0.09	-0.21	-0.35	-0.13	0.40	0.51
Levered Free Cash Flow	-1,241	-1,089	-52.2	-68.47	50.27	51.18
Unlevered Free Cash Flow	-550.64	-1,019	-101.87	95.56	49.99	50.48

Updated Jan 8, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q