Free cash flow surged to $30.0M in 2026Q2 (13.3% margin), with operating cash flow exceeding net income by 64%, and buybacks resumed at $13.2M, signaling improved cash generation and shareholder returns.
Ducommun Incorporated (DCO) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | -11.8M | -33.41M | 34.18M | 31.07M | 32.68M | -565K | 12.61M | 51.03M | 46.24M | 35.43M | 43.27M | 23.68M | 53.42M | 45.96M | 47.53M | -3M | 26.47M | 30.81M | 28.04M | 42.59M | 24.29M | 24.71M | 2.4M | 30.46M | 25.26M | 33.31M | 20.69M | 18.5M | 25.2M | 13.5M | 18M |
| Operating CF Margin % | - | -4.05% | 4.35% | 4.1% | 4.59% | -0.09% | 2.01% | 7.08% | 7.35% | 6.35% | 7.86% | 3.56% | 7.2% | 6.24% | 6.36% | -0.52% | 6.48% | 7.15% | 6.94% | 11.6% | 7.61% | 9.9% | 1.07% | 13.48% | 11.89% | 14.81% | 12.48% | 12.66% | 14.75% | 8.58% | 15.2% |
| Operating CF Growth % | 931.87% | -197.73% | 10.02% | -4.94% | 5884.07% | -104.48% | -75.29% | 10.37% | 30.49% | -18.11% | 82.73% | -55.68% | 16.23% | -3.31% | 1683.41% | -111.34% | -14.09% | 9.87% | -34.16% | 75.39% | -1.73% | 928.85% | -92.11% | 20.56% | -24.17% | 61.04% | 11.82% | -26.59% | 86.67% | -25% | 122.22% |
| Net Income | -24.81M | -33.94M | 31.5M | 15.93M | 28.79M | 135.54M | 29.17M | 32.46M | 9.04M | 20.08M | 25.26M | -73.28M | 19.87M | 9.34M | 16.44M | -47.58M | 19.81M | 10.18M | 13.11M | 19.62M | 14.3M | 15.99M | 11.17M | 16.2M | 6.5M | 14.6M | 12.72M | 13.4M | 23.7M | 14.3M | 10.3M |
| Depreciation & Amortization | 33.59M | 33.66M | 33.44M | 32.57M | 31.42M | 28.39M | 28.85M | 28.3M | 25.3M | 22.84M | 22.86M | 26.85M | 29.02M | 30.93M | 29.41M | 21.46M | 13.6M | 13.56M | 9.96M | 10.06M | 9.82M | 7.59M | 7.5M | 7.57M | 8.02M | 11.08M | 8.75M | 6.8M | 5.9M | 5.3M | 4.5M |
| Stock-Based Compensation | 29.59M | 24.52M | 17.84M | 15.04M | 10.74M | 11.21M | 9.3M | 7.16M | 5.04M | 4.67M | 3.01M | 3.5M | 3.73M | 2.44M | 1.96M | 2.36M | 2.52M | 2.4M | 2.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -4.94M | -11.62M | -7.45M | -9.83M | -9.39M | 1.77M | 327K | -1.83M | 2.04M | -15.41M | 3.52M | -30.71M | 345K | -2.24M | -2.35M | -6.65M | -495K | 1.82M | -4.46M | -1.59M | -417K | 672K | -64K | 3.73M | 485K | -1.73M | -856K | 2.2M | 1.8M | 5.2M | 2M |
| Other Non-Cash Items | 13.24M | 12.36M | 9.43M | 7.04M | 9.72M | -130.13M | 12.76M | 3.98M | 19.06M | 2.8M | -24.94M | 100.28M | -6.09M | 13.12M | 2.47M | 54.52M | 533K | 11.39M | 15.58M | 2.36M | 1.9M | -2.12M | 2.78M | -1.84M | 9.76M | 266K | 1.58M | -200K | -9.2M | 100K | -100K |
| Working Capital Changes | -56.59M | -58.38M | -50.57M | -29.68M | -38.6M | -47.34M | -67.8M | -19.04M | -14.23M | 450K | 13.56M | -2.96M | 6.55M | -7.62M | -394K | -27.11M | -9.49M | -8.55M | -8.78M | 12.11M | -724K | 2.58M | -18.98M | 4.8M | 498K | 9.1M | -1.51M | -3.7M | 3M | -11.4M | 1.5M |
| Change in Receivables | -55.15M | -63.84M | -28.55M | 15.6M | -46.07M | -34.07M | -38.48M | -17.63M | 7.5M | 2.72M | 3.22M | 4.44M | 1.09M | 5.47M | -1.2M | -3.99M | 584K | 2.84M | -6.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 3.87M | 13.17M | 2.32M | -18.8M | -20.84M | -17.13M | -20.18M | -8.49M | 23.24M | -533K | -5.18M | 20.98M | -2.33M | 7.81M | 6.18M | -4.83M | -4.85M | 5.32M | -6.58M | -3.18M | -9.3M | -2.84M | -10.46M | 1.71M | 699K | 952K | -5.89M | -2.2M | 4.3M | -2M | -4.1M |
| Change in Payables | 11.49M | -551K | 3.24M | -18.42M | 24.22M | 2.79M | -19.71M | 11.62M | 18.5M | -4.01M | 15.05M | -13.98M | 410K | 4.53M | -8.1M | -12.32M | -5.72M | -12.27M | -433K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -12.54M | -13.12M | -13.91M | -133.5M | -19.24M | 57.75M | -5.47M | -94.93M | -47.93M | -86.21M | 34.91M | -13.48M | -15.46M | -12.26M | -15.78M | -339.78M | -7.1M | -7.69M | -51.69M | -11.26M | -69.04M | -5.11M | -5.9M | -3.5M | -2.2M | -58.57M | -10.8M | -37.6M | -3.7M | -7.6M | -14.7M |
| Capital Expenditures | -12.67M | -15.24M | -14.13M | -19.52M | -19.69M | -16.86M | -12.51M | -18.29M | -17.62M | -27.61M | -17M | -15.89M | -18.1M | -12.4M | -15.81M | -14.54M | -7.11M | -7.69M | -12.42M | -11.26M | -8.71M | -5.13M | -5.94M | -5.77M | -3.5M | -6.01M | -10.8M | -37.9M | -20M | -7.6M | -6.7M |
| CapEx % of Revenue | 1.47% | 1.85% | 1.8% | 2.58% | 2.76% | 2.61% | 1.99% | 2.54% | 2.8% | 4.95% | 3.09% | 2.39% | 2.44% | 1.68% | 2.12% | 2.5% | 1.74% | 1.79% | 3.08% | 3.07% | 2.73% | 2.06% | 2.64% | 2.55% | 1.65% | 2.67% | 6.52% | 25.94% | 11.71% | 4.83% | 5.66% |
| Acquisitions | 42K | 0 | 0 | -114.38M | 365K | -69.48M | 190K | -76.65M | -30.71M | -59.8M | 51.89M | 904K | 0 | 0 | -325.71M | -325.71M | 0 | 0 | -39.28M | 0 | -60.53M | 0 | 0 | -2.32M | 0 | -52.56M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -7K | 2.11M | 223K | 404K | 82K | 144.09M | 6.85M | 3K | 396K | 1.2M | 16K | 2.41M | 2.64M | 139K | 325.75M | 470K | 2K | 2K | 7K | 0 | 193K | 26K | 39K | 4.59M | 1.3M | 0 | 0 | 300K | 16.3M | 0 | -8M |
| Cash from Financing | 27.02M | 54.68M | -26M | 99.05M | -43.51M | -37.34M | 9.74M | 73.22M | 9.81M | 45.49M | -76.2M | -50.37M | -41.15M | -31.42M | -26.66M | 373.96M | -27.73M | -8M | -4.41M | -140K | 25.91M | -543K | -173K | -23.3M | -25.2M | 27.58M | -9.92M | 10.2M | -14.6M | -4.3M | -3.2M |
| Debt Issued (Net) | 42.52M | 57.9M | -23.14M | 17.21M | -39.62M | -33.29M | 10.35M | 76.83M | 14.9M | 48.1M | -75.02M | -49.87M | -42.65M | -33.02M | -26.48M | 388.72M | -24.96M | -2.45M | -2.4M | -4.75M | 23.5M | -1.2M | -1.39M | -23.67M | -26.45M | 27.29M | -8.19M | 19.6M | -900K | -4.5M | -3.2M |
| Equity Issued (Net) | -15.38M | -3.22M | -2.86M | 81.83M | 0 | 0 | 0 | 0 | 0 | 0 | -3.46M | -4.21M | 0 | 0 | 0 | 55K | 0 | -938K | -502K | 3.81M | 2.21M | 657K | 1.21M | 363K | 1.25M | 286K | -1.74M | -9.4M | -14.7M | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -790K | -790K | -3.15M | -3.14M | -1.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -105K | -3.22M | 0 | 0 | 0 | 0 | 0 | 0 | -3.37M | -6.9M | -1.42M | -1.13M | -920K | -6.81M | -186K | 0 | 0 | -938K | -986K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.74M | -9.4M | -14.7M | 0 | 0 |
| Other Financing | -123K | 0 | 0 | 0 | -3.89M | -4.05M | -607K | -3.61M | -5.09M | -2.61M | 2.29M | 3.71M | 1.5M | 1.6M | -186K | -14.03M | 375K | -1.47M | 75K | 799K | 204K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1M | 200K | 0 |
| Net Change in Cash | 2.69M | 8.15M | -5.72M | -3.38M | -30.07M | 19.85M | 16.88M | 29.32M | 8.11M | -5.28M | 1.98M | -40.17M | -3.19M | 2.28M | 5.09M | 31.18M | -8.36M | 15.12M | -28.06M | 31.19M | -18.84M | 19.06M | -3.67M | 3.66M | -2.13M | 2.32M | -38K | -9M | -14.6M | -4.3M | -3.2M |
| Free Cash Flow | -24.47M | -48.64M | 20.05M | 11.54M | 12.99M | -17.43M | 101K | 32.74M | 28.62M | 7.82M | 26.27M | 7.79M | 35.33M | 33.56M | 31.72M | -17.54M | 19.36M | 23.12M | 15.63M | 31.33M | 15.58M | 19.58M | -3.54M | 24.69M | 21.76M | 27.3M | 9.88M | -19.4M | 5.2M | 5.9M | 11.3M |
| FCF Margin % | -2.83% | -5.9% | 2.55% | 1.53% | 1.82% | -2.7% | 0.02% | 4.54% | 4.55% | 1.4% | 4.77% | 1.17% | 4.76% | 4.56% | 4.25% | -3.02% | 4.74% | 5.37% | 3.87% | 8.53% | 4.88% | 7.84% | -1.57% | 10.93% | 10.24% | 12.14% | 5.96% | -13.28% | 3.04% | 3.75% | 9.54% |
| FCF Growth % | -160.23% | -342.6% | 73.68% | -11.13% | 174.54% | -17355.45% | -99.69% | 14.4% | 265.8% | -70.21% | 237.32% | -77.96% | 5.27% | 5.79% | 280.87% | -190.57% | -16.25% | 47.98% | -50.13% | 101.12% | -20.43% | 653.11% | -114.34% | 13.45% | -20.29% | 176.22% | 150.95% | -473.08% | -11.86% | -47.79% | 101.79% |
| FCF per Share | -1.57 | -3.26 | 1.34 | 0.83 | 1.05 | -1.42 | 0.01 | 2.78 | 2.45 | 0.68 | 2.32 | 0.70 | 3.18 | 3.09 | 2.98 | -1.66 | 1.83 | 2.20 | 1.47 | 3.00 | 1.51 | 1.92 | -0.35 | 2.48 | 2.17 | 2.80 | 1.01 | -1.85 | 0.45 | 0.50 | 0.99 |
| FCF Conversion (FCF/Net Income) | 0.99x | 0.89x | 1.09x | 1.95x | 1.14x | -0.00x | 0.43x | 1.57x | 5.12x | 1.76x | 1.71x | -0.32x | 2.69x | 4.92x | 2.89x | 0.06x | 1.34x | 3.03x | 2.14x | 2.17x | 1.70x | 1.55x | 0.22x | 1.88x | 3.88x | 2.28x | 1.63x | 1.38x | 1.06x | 0.94x | 1.75x |
| Interest Paid | 2.62M | 0 | 14.01M | 19.86M | 10.98M | 10.13M | 11.86M | 16.47M | 11.57M | 7.31M | 6.88M | 26.5M | 25.11M | 27.61M | 31.5M | 5.95M | 1.8M | 2.22M | 1.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | -1.52M | 0 | 12.88M | 22.95M | 3.83M | 32.93M | 3.81M | 5.7M | 316K | 3.13M | 9.78M | 1.15M | 3.48M | 7.83M | 1.95M | 4.51M | 2.55M | 6.96M | 7.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying DCO stock.
Ducommun Incorporated (DCO) generated $-33.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Ducommun Incorporated (DCO) reported negative free cash flow of $48.6M in 2025, indicating capital requirements exceeded cash from operations.
Ducommun Incorporated (DCO) spent $15.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Ducommun Incorporated (DCO) spent $3.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Net loss persistence and modest growth
Metrics are mathematically derived from official filings.
Earnings Quality Rebounds Sharply
Operating cash flow exceeded net income by 64% in 2026Q2, per the latest cash flow statement, reversing the prior quarter's negative conversion and suggesting improved earnings quality.
The OCF/NI ratio of 1.64 in 2026Q2 marks a sharp recovery from the -8.02 in 2025Q4, indicating that the reported net income is now backed by actual cash generation. The persistent gap between net income and operating cash flow in earlier quarters, particularly the -$74.7M operating cash outflow in 2025Q4, appears tied to working capital swings rather than core profitability, as operating margins remained positive. Investors should monitor whether this conversion improvement is sustainable or a one-quarter phenomenon.
Free Cash Flow Inflects Upward
Free cash flow surged to $30.0M in 2026Q2, a 13.3% margin, according to reported figures, reversing the -$78.8M outflow in 2025Q4 and signaling a potential inflection in cash generation.
The FCF trajectory shows a clear V-shaped recovery, with the 2026Q2 FCF margin of 13.3% far exceeding the 7.4% in 2024Q4 and the negative prints in 2025Q1 and 2025Q4. This improvement appears driven by both stronger operating cash flow and modest capex, suggesting that the company is converting its revenue growth into cash more efficiently. However, the volatility in FCF across quarters—ranging from -36.3% to 13.3% margins—highlights the lumpy nature of working capital and program timing, warranting caution in extrapolating the latest quarter's strength.
Capital Intensity Remains Subdued
Capital expenditures averaged just 1.8% of revenue over the past ten quarters, as per financial statements, indicating a low capital intensity that supports strong free cash flow conversion.
Capex/Revenue has consistently stayed below 3%, with 2026Q2 at 1.6%, suggesting that Ducommun's asset base is not requiring heavy reinvestment to support growth. This low capital intensity, combined with D&A of roughly $8.5M per quarter, implies that maintenance capex is likely covered, and the company may be under-investing relative to its growth ambitions. The modest capex could limit future capacity expansion, but it also means that operating cash flow is largely available for debt reduction or shareholder returns.
Working Capital Swings Drive Cash Volatility
Working capital changes consumed $21.9M in 2026Q1 but only $6.1M in 2026Q2, based on reported cash flow data, indicating that inventory and receivables management remains a key source of cash flow volatility.
The negative working capital changes in every quarter—ranging from -$4.5M to -$24.8M—suggest that Ducommun is consistently investing in working capital, likely to support program ramps and build inventory ahead of deliveries. The 2026Q2 improvement to -$6.1M, however, indicates a moderation in that drag, which contributed to the strong FCF. Investors should monitor whether the company can sustain this improved working capital efficiency, as the prior quarters' heavy outflows may reflect structural needs of the aerospace supply chain.
Buybacks Resume Amidst No Dividends
Share repurchases totaled $13.2M in 2026Q2, the first significant buyback in the period, while dividends remained zero, according to the cash flow statement, signaling a shift toward shareholder returns.
The $13.2M buyback in 2026Q2 contrasts with negligible repurchases in prior quarters, suggesting management's confidence in the company's cash generation and valuation. The absence of dividends indicates a preference for reinvestment or debt reduction, but the low debt-to-equity ratio of 0.52% suggests the balance sheet has capacity for more aggressive capital returns. The timing of the buyback, following the strong EPS beat, may indicate that management views the stock as undervalued, though the sustainability of this deployment remains to be seen.
Cumulative Cash Outpaces Earnings
Over the last ten quarters, cumulative operating cash flow of $45.4M exceeds cumulative net income of $33.1M, per reported data, indicating that cash generation has been stronger than GAAP earnings suggest.
Despite the -$64.4M net loss in 2025Q3, the cumulative OCF/NI ratio of 1.37 over the period implies that the company's cash-generative ability is not fully reflected in net income, likely due to non-cash charges like impairments or tax adjustments. This divergence supports the view that the underlying business is healthier than headline earnings suggest, but it also highlights the impact of one-time items on reported profitability. Investors should focus on operating cash flow as a more reliable indicator of the company's financial health, while remaining alert to the potential for future non-cash charges.
What Could Invalidate the Base Case
Despite the strong 2026Q2 cash flow, the persistent net loss and modest revenue growth, as reported, suggest that the cash generation may not be sustainable if working capital needs escalate.
The cash flow statement obscures the impact of stock-based compensation, which totaled $5.4M in 2026Q2 and $11.4M in 2026Q1, potentially inflating operating cash flow relative to true cash earnings. Additionally, the negative working capital changes in every quarter indicate that the company may be building inventory to support growth, which could reverse if demand softens. The reliance on non-cash charges to explain the net loss, combined with the modest 4.9% revenue growth, suggests that the market should question whether the recent cash flow strength is a one-time event or a durable trend.