
Flex (FLEX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
6.6B
Gross Profit
572.0M
8.70%
Operating Income
318.0M
4.84%
Net Income
192.0M
2.92%
EPS (Diluted)
$0.50
Balance Sheet Metrics
Total Assets
18.4B
Total Liabilities
13.4B
Shareholders Equity
5.0B
Debt to Equity
2.67
Cash Flow Metrics
Operating Cash Flow
360.0M
Free Cash Flow
321.0M
Revenue & Profitability Trend
Flex Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 25.8B | 26.4B | 28.5B | 24.6B | 24.1B |
Cost of Goods Sold | 23.7B | 24.6B | 26.5B | 22.9B | 22.4B |
Gross Profit | 2.2B | 1.9B | 2.0B | 1.8B | 1.7B |
Gross Margin % | 8.4% | 7.1% | 6.9% | 7.2% | 7.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 904.0M | 922.0M | 874.0M | 830.0M | 817.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 904.0M | 922.0M | 874.0M | 830.0M | 817.0M |
Operating Income | 1.2B | 873.0M | 1.0B | 890.0M | 808.0M |
Operating Margin % | 4.6% | 3.3% | 3.6% | 3.6% | 3.3% |
Non-Operating Items | |||||
Interest Income | 61.0M | 56.0M | 30.0M | 14.0M | 14.0M |
Interest Expense | 218.0M | 207.0M | 230.0M | 166.0M | 161.0M |
Other Non-Operating Income | -5.0M | -56.0M | -14.0M | 226.0M | 54.0M |
Pre-tax Income | 1.0B | 666.0M | 807.0M | 964.0M | 714.0M |
Income Tax | 185.0M | -206.0M | 124.0M | 92.0M | 101.0M |
Effective Tax Rate % | 18.1% | -30.9% | 15.4% | 9.5% | 14.1% |
Net Income | 838.0M | 1.2B | 1.0B | 940.0M | 613.0M |
Net Margin % | 3.2% | 4.7% | 3.6% | 3.8% | 2.5% |
Key Metrics | |||||
EBITDA | 1.8B | 1.4B | 1.5B | 1.6B | 1.5B |
EPS (Basic) | $2.22 | $2.47 | $1.75 | $2.03 | $1.21 |
EPS (Diluted) | $2.11 | $2.28 | $1.72 | $1.94 | $1.21 |
Basic Shares Outstanding | 377817433 | 408101772 | 454000000 | 460560312 | 506611570 |
Diluted Shares Outstanding | 377817433 | 408101772 | 454000000 | 460560312 | 506611570 |
Income Statement Trend
Flex Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 2.3B | 2.5B | 3.2B | 3.0B | 2.6B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 3.7B | 3.0B | 3.5B | 3.4B | 4.0B |
Inventory | 5.1B | 6.2B | 7.4B | 6.6B | 3.9B |
Other Current Assets | 1.2B | 1.0B | 875.0M | 903.0M | 590.0M |
Total Current Assets | 12.8B | 13.0B | 16.0B | 14.3B | 11.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 562.0M | 601.0M | 605.0M | 637.0M | 642.0M |
Goodwill | 3.0B | 2.5B | 2.6B | 3.1B | 2.4B |
Intangible Assets | 343.0M | 245.0M | 315.0M | 411.0M | 213.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 964.0M | 1.0B | 973.0M | 473.0M | 431.0M |
Total Non-Current Assets | 5.5B | 5.3B | 5.4B | 5.0B | 4.5B |
Total Assets | 18.4B | 18.3B | 21.4B | 19.3B | 15.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 5.1B | 4.5B | 5.7B | 6.3B | 5.2B |
Short-term Debt | 1.2B | - | 150.0M | 949.0M | 268.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 977.0M | 968.0M | 1.5B | 1.0B | 998.0M |
Total Current Liabilities | 9.8B | 8.5B | 10.9B | 10.7B | 7.8B |
Non-Current Liabilities | |||||
Long-term Debt | 2.9B | 3.8B | 4.0B | 3.8B | 4.1B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 590.0M | 642.0M | 554.0M | 608.0M | 489.0M |
Total Non-Current Liabilities | 3.5B | 4.4B | 4.8B | 4.4B | 4.6B |
Total Liabilities | 13.4B | 12.9B | 15.7B | 15.1B | 12.4B |
Equity | |||||
Common Stock | 4.1B | 5.1B | 6.5B | 6.1B | 6.2B |
Retained Earnings | 1.3B | 446.0M | -560.0M | -1.4B | -2.3B |
Treasury Stock | 200.0M | 0 | 388.0M | 388.0M | 388.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.0B | 5.3B | 5.7B | 4.2B | 3.4B |
Key Metrics | |||||
Total Debt | 4.1B | 3.8B | 4.2B | 4.7B | 4.3B |
Working Capital | 3.0B | 4.5B | 5.2B | 3.6B | 3.5B |
Balance Sheet Composition
Flex Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 838.0M | 1.2B | 1.0B | 936.0M | 613.0M |
Depreciation & Amortization | 539.0M | 537.0M | 501.0M | 484.0M | 569.0M |
Stock-Based Compensation | 125.0M | 152.0M | 133.0M | 91.0M | 79.0M |
Working Capital Changes | -165.0M | -251.0M | -615.0M | -516.0M | -1.1B |
Operating Cash Flow | 1.5B | 1.3B | 947.0M | 1.0B | 139.0M |
Investing Activities | |||||
Capital Expenditures | -423.0M | -505.0M | -615.0M | -432.0M | -266.0M |
Acquisitions | -426.0M | 12.0M | 4.0M | -530.0M | -3.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -838.0M | -492.0M | -604.0M | -951.0M | -202.0M |
Financing Activities | |||||
Share Repurchases | -1.3B | -1.3B | -337.0M | -686.0M | -183.0M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 499.0M | 2.0M | 718.0M | 759.0M | 2.1B |
Debt Repayment | -58.0M | -409.0M | -1.0B | -284.0M | -1.1B |
Financing Cash Flow | -821.0M | -1.7B | 696.0M | 280.0M | 743.0M |
Free Cash Flow | 1.1B | 796.0M | 315.0M | 581.0M | -207.0M |
Net Change in Cash | -154.0M | -831.0M | 1.0B | 356.0M | 680.0M |
Cash Flow Trend
Flex Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
21.93
Forward P/E
17.90
Price to Book
3.68
Price to Sales
0.72
PEG Ratio
0.47
Profitability Ratios
Profit Margin
3.42%
Operating Margin
5.08%
Return on Equity
17.67%
Return on Assets
4.51%
Financial Health
Current Ratio
1.36
Debt to Equity
83.79
Beta
1.04
Per Share Data
EPS (TTM)
$2.27
Book Value per Share
$13.53
Revenue per Share
$67.90
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
flex | 18.7B | 21.93 | 3.68 | 17.67% | 3.42% | 83.79 |
Amphenol | 135.8B | 44.30 | 11.78 | 31.05% | 16.90% | 69.51 |
TE Connectivity | 60.1B | 41.85 | 4.86 | 11.51% | 8.77% | 48.36 |
Corning | 56.2B | 69.80 | 4.78 | 8.28% | 5.77% | 73.62 |
Celestica | 22.5B | 42.59 | 12.79 | 30.24% | 5.09% | 57.83 |
Jabil | 22.1B | 39.33 | 17.21 | 32.39% | 2.02% | 265.27 |
Financial data is updated regularly. All figures are in the company's reporting currency.