VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
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
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
FSLY
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
FSLYFastly, Inc.
$17.11$2.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksFSLYCash Flow

Fastly, Inc. (FSLY) Cash Flow Statement

9Y historyFree accessUpdated daily

Free cash flow margins reached 2.1% in 2026Q1, though capital intensity remains a concern as CapEx spiked to 14.3% of revenue during the same period.

FSLY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17
Cash from Operations105.52M94.44M16.41M362K-69.63M-38.48M-19.92M-31.3M-16.98M-25.86M
Operating CF Margin %-15.13%3.02%0.07%-16.09%-10.86%-6.85%-15.62%-11.75%-24.65%
Operating CF Growth %1493.47%475.67%4432.04%100.52%-80.95%-93.22%36.38%-84.3%34.32%-
Net Income-103.05M-121.68M-158.06M-133.09M-190.77M-222.7M-95.93M-51.55M-30.93M-32.45M
Depreciation & Amortization76.71M77.85M73.64M72.03M64.31M50.04M25.06M16.55M13.4M9.64M
Stock-Based Compensation91.74M117.32M107.93M136.3M145.8M140.49M64.43M12.14M4.08M2.81M
Deferred Taxes-3.32M1.43M1.79M-900K00-12.95M2.51M1M1.21M
Other Non-Cash Items72.84M42.41M45.21M-4.12M-4.69M34.66M27.81M6.69M-694K408K
Working Capital Changes-29.41M-22.89M-54.11M-69.86M-84.28M-40.98M-28.33M-17.65M-3.84M-7.48M
Change in Receivables-15.76M-6.22M676K-32.95M-27.36M-14.56M-9.26M-12.77M-6.23M-6.04M
Change in Inventory0000000-1.48M2.76M-2.45M
Change in Payables8.73M4.49M611K382K-4.72M146K4.06M2.39M-372K1.11M
Cash from Investing-61.1M-213.03M178.9M294.94M235.75M-794.51M-275.02M-87.68M-47.02M-15.78M
Capital Expenditures-50.85M-28.69M-790K-10.98M-62.17M-34.82M-29.57M-20.1M-19.66M-13.25M
CapEx % of Revenue7.79%4.6%0.15%2.17%14.37%9.83%10.17%10.03%13.6%12.63%
Acquisitions00-3.77M0-25.9M-1.17M-200.99M5.49M01.15M
Investments----------
Other Investing-12.85M-17.61M-32.63M-21.24M-17.65M-14.98M-7.37M-5.49M87K-1.15M
Cash from Financing-23.34M12.76M-17.1M-331.38M-189.15M936.55M272.74M168.15M69.64M55.41M
Debt Issued (Net)140.79M177.67M-14.96M-27.18M-22.53M917.21M-26.07M-30.24M27.41M4.93M
Equity Issued (Net)8.83M8.05M7.36M000274.9M192.51M39.99M50M
Dividends Paid0000000000
Share Repurchases00000000-13K0
Other Financing-172.96M-172.96M-9.5M-304.2M-166.62M19.34M23.92M5.88M2.24M479K
Net Change in Cash21.19M-105.61M178.1M-35.47M-23.42M103.08M-22.35M49.27M5.65M13.73M
Free Cash Flow54.73M65.75M-20.81M-31.91M-149.95M-88.87M-57.43M-51.4M-36.64M-39.11M
FCF Margin %8.39%10.54%-3.83%-6.31%-34.65%-25.08%-19.74%-25.64%-25.35%-37.28%
FCF Growth %503.26%415.98%34.78%78.72%-68.73%-54.75%-11.72%-40.28%6.31%-
FCF per Share0.360.45-0.15-0.25-1.23-0.77-0.55-0.75-0.46-0.50
FCF Conversion (FCF/Net Income)-0.53x-0.78x-0.10x-0.00x0.36x0.17x0.21x0.61x0.55x0.80x
Interest Paid5.72M0527K1.57M2.66M1.94M1.59M5.42M1.83M996K
Taxes Paid654K0809K331K250K267K1.22M361K55K166K

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetAdequate
Cash FlowImproving
Top Statement Risk

Usage-based revenue volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Remains Structurally Disconnected

As reported in recent financial statements, Fastly exhibits a persistent divergence between net losses and operating cash flow, with OCF/NI ratios frequently exceeding negative 1.0, suggesting that non-cash charges and working capital adjustments are the primary drivers of reported cash generation rather than core operational profitability.

The consistent gap between net income and operating cash flow indicates that the company's reported cash generation is heavily reliant on accounting add-backs rather than organic earnings power. Investors should monitor whether this reliance on non-cash adjustments persists as the company attempts to scale toward GAAP profitability.

Free Cash Flow Margin Inflection

Based on quarterly cash flow data, Fastly's free cash flow margin has shown a volatile but improving trend, reaching 2.1% in 2026Q1 from a low of negative 11.6% in 2023Q4, which suggests that management is beginning to exert better control over the relationship between revenue and capital expenditures.

The shift toward positive free cash flow in recent quarters appears to be a critical milestone, though the sustainability of this trend remains uncertain given the historical volatility of the company's usage-based revenue model. Continued monitoring of FCF margins is essential to determine if this improvement represents a structural shift or merely a temporary reduction in capital intensity.

Capital Intensity Normalizing After Expansion

According to historical cash flow filings, Fastly's capital expenditure as a percentage of revenue spiked to 14.3% in 2026Q1, a significant departure from the sub-2% levels observed throughout 2024, indicating a potential return to aggressive infrastructure investment to support future network capacity and edge computing requirements.

The recent increase in capital intensity suggests that the company may be entering a new phase of infrastructure build-out, which could pressure free cash flow in the near term. Analysts should evaluate whether these investments are yielding commensurate improvements in network utilization or if they represent a defensive move to maintain competitive performance standards.

Working Capital Volatility Obscures Cash

As evidenced by quarterly cash flow statements, working capital changes have frequently acted as a drag on cash flow, with a notable $22.2 million outflow in 2025Q4, highlighting the inherent difficulty in managing cash cycles within a usage-based, high-growth technology infrastructure business model.

The erratic nature of working capital movements suggests that timing differences in customer collections and vendor payments remain a significant source of cash flow instability. This volatility warrants further investigation into the company's credit terms and the potential for future liquidity constraints if enterprise payment cycles lengthen.

FSLY — Frequently Asked Questions

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

How much cash does Fastly, Inc. (FSLY) generate from operations?

Fastly, Inc. (FSLY) generated $94.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Fastly, Inc.'s free cash flow?

Fastly, Inc. (FSLY) generated $65.8M 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 Fastly, Inc.'s capital expenditure (CapEx)?

Fastly, Inc. (FSLY) spent $28.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.