VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Technical Scanner
RSI, Moving averages & volume momentum signals
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
Minervini — VCPContraction bases in Stage 2 uptrends
Minervini — Trend TemplateFull 8-rule Stage 2 screen
O'Neil — Cup with HandleBase breakouts with RS leadership
O'Neil — CANSLIM LeadersGrowth leaders with RS ≥ 85
Qullamaggie — High Tight FlagsPower plays after a large advance
Qullamaggie — Momentum Leaders1/3/6-month strength leaders
Livermore — Pivotal PointsMulti-touch resistance breakouts
View All Playbooks...
Breakouts
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
Breakouts
WatchlistPricing
Ctrl K
Pricing
CIX
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • Pricing
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsCompareWatchlist
CIXCompX International Inc.
$35.66$439M
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksCIXCash Flow

CompX International Inc. (CIX) Cash Flow Statement

29Y historyFree accessUpdated daily

Free cash flow generation is highly unpredictable, with margins swinging wildly from -3.8% in 2026Q1 to 30.3% in 2025Q4, indicating that large quarterly working capital changes of up to $8.8M completely dominate over core operational earnings in driving cash flow outcomes.

Income StatementBalance SheetCash FlowRatios

CIX Cash Flow Statement

Annual statement

CIX Cash Flow Statement

CompX International Inc. (CIX) cash flow statement — 29-year operating, investing & financing cash flows

AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97
Cash from Operations23.17M22.87M22.94M25.81M16.89M10.47M15.5M18.46M17.16M12.58M13.86M13.48M12.17M-4.13M13.82M15.97M13.02M15.27M15.72M11.89M27.45M20.04M30.21M24.45M16.94M27.66M28.43M28.4M24.3M23M
Operating CF Margin %-14.45%15.72%16%10.14%7.44%13.53%14.86%14.52%11.23%12.73%12.36%11.72%-4.49%16.61%11.5%9.62%13.15%9.5%6.69%14.44%10.75%16.54%11.78%8.64%13.08%11.22%12.57%15.98%21.16%
Operating CF Growth %-600.46%-0.3%-11.13%52.81%61.27%-32.43%-16.05%7.59%36.4%-9.24%2.88%10.73%394.67%-129.88%-13.45%22.68%-14.72%-2.87%32.16%-56.67%36.96%-33.68%23.6%44.32%-38.77%-2.7%0.11%16.87%5.65%-
Net Income22.01M19.48M16.59M22.59M20.87M16.57M10.32M16M15.32M13.2M10.46M9.12M8.66M6.01M34.96M7.67M3.05M-1.99M-3.1M8.98M11.66M405K-3.01M1.27M638K7.12M22.06M25.1M20.7M16.7M
Depreciation & Amortization4.38M3.65M3.69M3.97M3.98M3.84M3.83M3.68M3.45M3.67M3.7M3.54M3.53M3.27M5.77M6.78M7.68M8.21M9.23M11.01M11.8M10.92M14.2M14.78M13M14.77M12.42M9.4M4.5M2.8M
Stock-Based Compensation000000000000000000000000000000
Deferred Taxes-1.11M-694K-440K-720K-688K-321K-48K89K86K-1.77M-114K125K468K916K-7.71M1.98M-756K-2.09M-45K-6.55M1.54M9.93M-394K-444K-750K1.35M2.31M1.4M-800K-700K
Other Non-Cash Items703K425K-257K-1.48M213K269K346K458K289K116K169K125K133K21K-739K1.49M1.23M2.2M522K1.08M1.38M1.85M15.26M1.07M604K-1.78M-76K100K-100K500K
Working Capital Changes-8.66M10K3.36M1.45M-7.48M-9.88M1.05M-1.76M-1.99M-2.7M-507K339K-649K-14.58M9.48M-2.21M1.82M8.95M-771K-2.63M1.08M-3.07M4.16M7.77M3.44M6.2M-8.28M-7.3M-3.1M3.4M
Change in Receivables-7.86M330K2.91M764K-2.31M-4.81M1.12M250K-1.71M-115K-1.6M-46K-251K-12K-640K-321K-149K5.3M910K633K0000000000
Change in Inventory1.15M-2.33M2.13M333K-5.83M-7.48M-193K-1.44M-1.85M-473K-37K1.53M-3.65M-2.24M174K-439K-2.48M5.88M389K-1.81M2.26M-936K-1.3M5.1M3.05M4.08M-7.42M-2M-400K-200K
Change in Payables-4.47M774K-1.21M104K943K2.55M95K-399K1.77M-962K153K-1.04M3.12M-1.25M948K-1.81M1.7M-356K-2.81M-619K0000000000
Cash from Investing-808K-2.45M35.87M1.15M-31.1M6.71M-3.14M2.86M1.08M-13.6M-30.57M-4.22M-2.87M995K51.73M7.24M-17.12M-2.06M-5.11M-12.44M-19.25M-3.72M-3.21M-8.24M-12.67M-2.68M-32.36M-84.6M-53.7M-5.5M
Capital Expenditures-360K-3.75M-1.43M-1.13M-3.69M-4.09M-1.74M-3.17M-3.12M-2.8M-3.17M-4.22M-2.83M-3.5M-4.48M-3.19M-2.12M-2.32M-6.79M-13.82M-12.04M-10.49M-5.35M-8.91M-12.7M-13.28M-32.47M-84.7M-54.6M-5.5M
CapEx % of Revenue0.22%2.37%0.98%0.7%2.22%2.91%1.52%2.55%2.64%2.5%2.92%3.87%2.72%3.8%5.38%2.3%1.57%2%4.1%7.78%6.33%5.63%2.93%4.29%6.48%6.28%12.82%37.49%35.9%5.06%
Acquisitions0000133K2K0125K000000-5.43M-4.75M0000-9.83M-7.34M00000000
Investments------------------------------
Other Investing-448K1.3M1.3M2.6M5.63M10.8M-1.4M5.9M4.2M-10.8M-27.4M0-48K1.46M3.56M15.18M-15M261K1.68M1.38M2.62M14.12M2.14M671K32K10.61M111K100K900K0
Cash from Financing-30.81M-27.11M-39.42M-12.31M-35.62M-11.24M-4.98M-3.48M-2.49M-2.48M-2.48M-2.48M-2.48M-21.89M-12.03M-26.73M-3.21M-7.07M-14.24M-11.73M-8.84M-7.16M-27.15M-7.32M-25.48M-1.79M2.12M17M58.7M-5.9M
Debt Issued (Net)0000000000000-18.48M-5.76M-20.6M3M-750K-7M0-1.56M-75K-25.84M-5.01M-18.05M8.41M17.82M19M-49.9M200K
Equity Issued (Net)0000-1.74M-1.31M000000000000-1.01M-1.91M347K639K617K0120K-2.65M-7.64M0110.4M0
Dividends Paid-30.81M-27.11M-39.42M-12.31M-33.88M-9.93M-4.98M-3.48M-2.49M-2.48M-2.48M-2.48M-2.48M-3.41M-6.2M-6.19M-6.19M-6.18M-6.18M-7.29M-7.62M-7.61M-1.9M-1.89M-7.55M-7.55M-8.08M-2M-1.8M-6.1M
Share Repurchases0000-1.74M-1.31M000000000000-1.01M-3.31M00000-2.65M-8.66M000
Other Financing00000000000000-79K62K-28K-133K-56K-2.53M1K-5.83M-28K-426K0013K000
Net Change in Cash-8.45M-6.69M19.39M14.64M-49.83M5.94M7.38M17.84M15.76M-3.5M-19.19M6.78M6.82M-25.02M53.7M-3.84M-6.87M6.38M-3.99M-11.29M-904K9.55M-689K9.32M-20.9M23.49M-2.35M-40M28.3M10.7M
Free Cash Flow22.81M19.12M21.51M24.68M13.2M6.38M13.76M15.3M14.05M9.79M10.69M9.26M9.35M-7.63M9.35M12.78M10.9M12.95M8.93M-1.93M15.4M9.55M24.86M15.54M4.24M14.38M-4.04M-56.3M-30.3M17.5M
FCF Margin %14.09%12.08%14.74%15.3%7.92%4.53%12.02%12.31%11.88%8.74%9.82%8.49%9%-8.29%11.23%9.2%8.06%11.15%5.39%-1.09%8.1%5.12%13.61%7.49%2.16%6.8%-1.6%-24.92%-19.92%16.1%
FCF Growth %73.26%-11.08%-12.86%87.03%106.83%-53.64%-10.05%8.92%43.52%-8.44%15.46%-0.93%222.46%-181.65%-26.85%17.23%-15.81%45.03%562.97%-112.52%61.3%-61.6%60.04%266.87%-70.55%455.59%92.82%-85.81%-273.14%-
FCF per Share1.851.551.752.001.070.511.111.231.130.790.860.740.75-0.620.751.030.881.040.72-0.131.010.631.641.030.280.95-0.25-3.49-2.011.75
FCF Conversion (FCF/Net Income)1.04x1.17x1.38x1.14x0.81x0.63x1.50x1.15x1.12x0.95x1.32x1.48x1.40x-0.69x0.40x2.08x4.27x-7.63x-5.07x1.32x2.35x49.48x-10.02x19.20x26.55x3.88x1.29x1.13x1.17x1.38x
Interest Paid0000000000000222K439K1.61M278K0000000000000
Taxes Paid7.41M6.12M6.25M7.31M7.82M4.7M3.26M5.03M4.37M6.71M4.65M4.74M4.45M14.17M3.97M5.82M1.24M0000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Unpredictable operating cash flow generation

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Erratic Cash Conversion Amid Margin Expansion

Despite a healthy OCF/NI ratio of 2.57 in 2025Q4, the metric has been volatile, swinging to -0.20 in 2026Q1 and back to 0.83 in 2026Q2, suggesting working capital timing is the dominant driver of cash flow, not operational earnings quality.

The significant gap between the reported net income and operating cash flow in recent quarters, particularly the $7.1M negative swing from 2025Q4 to 2026Q1 despite positive net income, indicates that the earnings-to-cash conversion is highly unreliable. This volatility suggests that the improving profitability seen in the income statement is not translating into a predictable or stable cash generation profile, making the underlying cash quality appear weaker than the headline earnings suggest.

FCF Margin Volatility Contradicts Income Growth

While net income has grown steadily, free cash flow margins have swung wildly from 30.3% in 2025Q4 to -3.8% in 2026Q1, indicating that reported profit growth is not translating into consistent or sustainable cash generation for shareholders.

The FCF margin trajectory shows extreme inconsistency, with four quarters of the last ten producing negative or near-zero free cash flow. This pattern implies that the company's ability to convert its accelerating revenue and margin expansion into free cash is intermittently impaired, likely by lumpy working capital movements and seasonal capital expenditure timing. For a company with improving reported profitability, this persistent FCF instability represents a material disconnect between accrual-based earnings and cash reality.

Working Capital Swings Dictate Cash Reality

Large quarterly working capital changes, such as a -$8.8M use in 2026Q2 and a +$6.8M source in 2025Q4, completely overshadow operating earnings, indicating the cash flow statement is more a reflection of balance sheet timing than core operational performance.

The magnitude of the working capital fluctuations, often exceeding the entire net income for the quarter, suggests that CompX's cash flow is heavily influenced by inventory and receivables cycles rather than its manufacturing or service delivery. This dynamic means investors cannot rely on the earnings trend to forecast near-term cash availability, as a single quarter of negative working capital movement can erase the cash benefits of multiple quarters of profit growth.

Cash Flow Obscured by Lack of Non-Cash Detail

With $0 reported for stock-based compensation and no breakdown of other non-cash accruals, the cash flow statement provides an incomplete picture of adjustments bridging net income to operating cash flow, limiting analysis of true underlying cash generation.

The complete absence of SBC, a notable line item for many peers, simplifies the cash flow bridge but also removes a layer of visibility into potential non-cash earnings quality issues. More importantly, the provided data does not detail other key non-cash items like changes in deferred taxes, pension obligations, or asset impairments that are common in industrial firms. This lack of disclosure means any analysis of the OCF/NI gap is based on a summarized figure, obscuring specific accruals that could be material to understanding the true, repeatable cash generation capability.

CIX — Frequently Asked Questions

Quick answers to the most common questions about buying CIX stock.

How much cash does CompX International Inc. (CIX) generate from operations?

CompX International Inc. (CIX) generated $22.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is CompX International Inc.'s free cash flow?

CompX International Inc. (CIX) generated $19.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is CompX International Inc.'s capital expenditure (CapEx)?

CompX International Inc. (CIX) spent $3.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does CompX International Inc. distribute cash to shareholders?

In 2025, CompX International Inc. (CIX) returned $27.1M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.