Ajax-Loading

Company Selected - VSE Corporation - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in USD, Thousands06/30/202603/31/202612/31/202509/30/2025View Chart

Hid Net Income

83,46558,13920,11110,877

Hid Depreciation

57,83643,49740,65538,081

Hid Stock Based Compensation

14,83613,89412,83511,726

Hid Other Non-Cash Items

22,79437,84572,74782,673

Hid [-] Change In Working Capital

-158,598-146,966-113,128-76,116

HidHid Change Receivables

-11,613-45,315-35,101-31,202

HidHid Change To Inventory

-147,009-122,055-56,870-31,382

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

6,6914,949-6,230-22,518

[-] Total Cash From Operating Activities

27,02411,35826,99044,723

Hid Capital Expenditures

-28,144-24,863-21,281-17,778

Hid Investments

-6,055.0076,687.0076,558.00-99,584

Hid Other Cashflows From Investing Activities

6,049.0011,638.0014,513.0017,778

[-] Total Cashflows From Investing Activities

-2,155,183-303,411-276,452-99,584

Hid Net Borrowings

943,693-172,625-136,250-93,259

Hid (+)Sale or (-)Purchase Of Stock

-829.00-829.00-5,030.00-5,030

Hid Dividends Paid

-9,282-8,543-8,263-8,236

Hid Other Cashflows From Financing Activities

0.00.00.00.0

[-] Total Cashflows From Financing Activities

2,186,7471,520,952289,79055,738

Hid Begin Period CashFlow

1,239,40769,3588,78416,906

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

-1,164,0471,170,04960,574-8,122

[-] End Period Cash Flow

75,3601,239,40769,3588,784

Free Cash Flow to the Firm (FCFF)

8,412-2,53721,83247,879

Free Cash Flow to Equity (FCFE)

942,573-186,130-130,541-66,314