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
NCMINational CineMedia, Inc.
$3.75$352M
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
← 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
HomeStocksNCMICash Flow

National CineMedia, Inc. (NCMI) Cash Flow Statement

20Y historyFree accessUpdated daily

Cash flow conversion remains erratic, with the OCF/NI ratio swinging from -0.63 in 2026Q1 to 1.23 in 2024Q4, reflecting a heavy reliance on working capital shifts to fund shareholder returns like the $10.4 million in buybacks seen in 2025Q2.

NCMI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06
Cash from Operations22M8.4M60.3M-6.7M-47.3M-95.2M55.3M143.6M150.3M138.9M133.5M105.3M117.9M153.1M81.6M161.8M143.7M138.3M124.5M37.3M8.3M
Operating CF Margin %-3.45%25.04%-4.06%-18.98%-83.07%61.17%32.28%34.05%32.6%29.83%23.58%29.92%33.08%18.18%37.16%33.61%36.33%33.69%12.1%3.78%
Operating CF Growth %90.24%-86.07%1000%85.84%50.32%-272.15%-61.49%-4.46%8.21%4.04%26.78%-10.69%-22.99%87.62%-49.57%12.6%3.9%11.08%233.78%349.4%-
Net Income-8.4M0-22.3M705.2M-66.2M-118.4M-126.3M86.7M80.2M58.7M87M63.7M65.6M129.8M65.3M100.6M109.1M101.3M15.9M24.8M-10.5M
Depreciation & Amortization27.8M042.4M25.5M31.5M35.6M37.7M40.3M39.9M37.6M35.8M32.2M32.4M26.6M20.4M18.8M17.8M15.6M12.4M6.7M4.8M
Stock-Based Compensation2.9M012.2M4.5M7.1M8.1M2.2M5.5M7.8M11.2M18.3M14.8M7.7M5.9M9M11.8M14M5.5M3.9M6.1M6.1M
Deferred Taxes000000162.4M12.1M22.9M128.9M8.7M12.1M12.6M14.6M33.5M12.5M10.1M13.3M7.3M14.3M-6.1M
Other Non-Cash Items-5.6M32.5M6.1M-752.9M12.3M-1.7M-151.1M16.5M600K-79.4M27.8M-1.6M27.3M3M-17.5M26.7M22.7M-5.8M73.4M46M6.1M
Working Capital Changes-5.2M-24.1M21.9M11M-32M-18.8M130.4M-17.5M-1.1M-18.1M-44.1M-15.9M-27.7M-26.8M-29.1M-8.6M-30M8.4M11.6M-60.6M7.9M
Change in Receivables-21M-8.9M10.6M36.3M-40M-36.8M158M-20.9M10.7M-100K-13.5M-35.5M2.7M-22M-500K000000
Change in Inventory000000000000000000000
Change in Payables7.7M-3.3M-100K-2.7M14.2M2.3M-18.5M3.6M4.8M1.7M-4.1M7.8M-10.3M6.6M-300K-800K800K7.9M-1.9M4.4M-500K
Cash from Investing-14.8M-15.4M-5.7M32.6M-400K-5.4M15.6M1.6M-16.1M8.5M-4.3M1.4M-3.5M-55.9M-19.4M-53.1M-15.6M-10.4M-7.5M-30.2M-6.3M
Capital Expenditures-5.2M-5.6M-5.8M-3.3M-2.9M-5.7M-8M-14M-14.3M-13.7M-15.2M-15.3M-11.7M-19M-17.6M-29.4M-10.1M-8.4M-16.6M-13.8M-6.3M
CapEx % of Revenue2.15%2.3%2.41%2%1.16%4.97%8.85%3.15%3.24%3.22%3.4%3.43%2.97%4.11%3.92%6.75%2.36%2.21%4.49%4.48%2.87%
Acquisitions000300K0000100K-200K-2.3M-2.7M-3M8.9M7.2M15.9M00000
Investments---------------------
Other Investing-300K-300K1.2M34.6M2.2M005.6M2.7M5.6M5.1M6.9M7.2M-8.9M-7M-15.9M3M-2M0-9.4M0
Cash from Financing-18.6M-33.5M-14.1M-52.1M10.3M21.5M53.5M-130.7M-123M-140.2M-137.9M-88.4M-155.7M-114.9M-55.7M-117.2M-144.8M-106M-68.6M5.4M4.7M
Debt Issued (Net)500K500K0-800K27M47.7M124.6M700K100K-3M-8.9M44M2M11M71M8.7M-28.2M-3M15M774M8.7M
Equity Issued (Net)-14.3M-22M-13.1M0-200K-2M-1M-1.3M-2.4M-4.7M-4.9M-1.4M-1.4M18.6M-2.3M-300K-500K0200K882M0
Dividends Paid-14.2M-11.4M-300K-500K-9.5M-16.9M-68.8M-125.5M-136.5M-146M-122.2M-135M-158.5M-143M-48.7M-45.3M-34.7M-106.6M-26.3M-12.6M0
Share Repurchases-14.3M-22M-13.8M0-200K-2M-1M-1.3M-2.4M-4.7M-4.9M-1.4M-1.4M-1.7M-2.3M-300K-500K0-400K00
Other Financing9.4M-600K-700K-50.8M-7M-7.3M-1.3M-4.6M-66.3M-73.8M-1.9M4M2.2M-1.5M-75.7M-80.3M-81.4M-75.5M9.7M-1.64B-4M
Net Change in Cash-11.4M-40.5M40.5M-26.2M-37.4M-79.1M124.4M14.5M11.2M7.2M-8.7M18.3M-41.3M-17.7M6.5M-8.5M-16.7M21.9M48.4M12.5M4.7M
Free Cash Flow16.8M2.8M54.5M-10M-50.2M-100.9M47.3M129.6M136M125.2M118.3M90M106.2M134.1M64M132.4M133.6M129.9M107.9M23.5M2M
FCF Margin %6.93%1.15%22.63%-6.05%-20.14%-88.05%52.32%29.14%30.81%29.38%26.43%20.16%26.95%28.98%14.26%30.41%31.25%34.12%29.2%7.62%0.91%
FCF Growth %-54.84%-94.86%645%80.08%50.25%-313.32%-63.5%-4.71%8.63%5.83%31.44%-15.25%-20.81%109.53%-51.66%-0.9%2.85%20.39%359.15%1075%-
FCF per Share0.180.030.57-0.21-6.12-12.636.0716.6616.8219.0519.5215.1018.0023.6811.6324.2328.3730.8625.675.570.21
FCF Conversion (FCF/Net Income)-2.00x-0.79x-2.70x-0.01x1.65x1.95x-0.85x3.98x5.04x86.81x5.26x6.84x8.80x3.72x6.09x5.14x4.92x5.30x7.83x1.50x-0.79x
Interest Paid00900K066.5M58.6M54.6M54.3M54.1M052.5M0049.3M50.7M39.2M49.8M38.8M48.3M00
Taxes Paid00100K0100K0500K100K300K0500K004.3M5.2M4M8.6M2.1M900K00

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

High Seasonal Revenue Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings and Cash Flow Decoupling

According to NCMI's quarterly financial data, the relationship between net income and operating cash flow remains highly erratic, with OCF/NI ratios swinging from -0.63 in 2026Q1 to 1.23 in 2024Q4, highlighting a fundamental disconnect between accounting profitability and the actual cash generation of the business.

The frequent divergence between net income and operating cash flow suggests that non-cash items and accounting adjustments significantly distort the company's reported earnings. Investors should monitor whether this volatility is a permanent feature of the post-restructuring business model or merely a byproduct of seasonal revenue recognition and theater access fee accounting.

FCF Volatility Reflects Seasonal Exposure

As reported in recent financial statements, NCMI's free cash flow trajectory is characterized by extreme quarterly swings, ranging from a high of $28.1 million in 2024Q4 to a low of -$6.6 million in 2025Q2, underscoring the company's heavy reliance on peak-season blockbuster film cycles for liquidity.

The inability to maintain positive free cash flow across all quarters indicates that the company's fixed cost base remains difficult to cover during off-peak periods. This trajectory suggests that NCMI's cash position is highly sensitive to the timing of theater attendance, which may limit the company's ability to fund long-term digital initiatives without external support.

Working Capital Swings Drive Liquidity

Based on reported figures, NCMI's operating cash flow is heavily influenced by working capital fluctuations, with a notable $34.8 million inflow in 2026Q1 contrasting sharply with a $25.7 million outflow in 2025Q4, suggesting that timing differences in collections and payments are the primary determinants of quarterly cash availability.

These large working capital swings appear to be driven by the seasonal nature of advertising contracts and the timing of payments to theater affiliates. The reliance on these fluctuations to bridge cash flow gaps warrants further investigation into the sustainability of the company's current payment terms and collection efficiency.

Capital Allocation Prioritizes Shareholder Returns

Data from recent filings indicates that NCMI has continued to prioritize share repurchases and dividends, with $10.4 million deployed toward buybacks in 2025Q2 alone, despite the company's inconsistent ability to generate positive free cash flow during the same period, raising questions about the long-term sustainability of this strategy.

The decision to return capital to shareholders while the core business remains in a recovery phase suggests a management focus on equity support rather than aggressive reinvestment. Investors should monitor whether this capital allocation strategy leaves sufficient liquidity for the necessary digital infrastructure investments required to compete with modern advertising platforms.

NCMI — Frequently Asked Questions

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

How much cash does National CineMedia, Inc. (NCMI) generate from operations?

National CineMedia, Inc. (NCMI) generated $8.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is National CineMedia, Inc.'s free cash flow?

National CineMedia, Inc. (NCMI) generated $2.8M 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 National CineMedia, Inc.'s capital expenditure (CapEx)?

National CineMedia, Inc. (NCMI) spent $5.6M 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 National CineMedia, Inc. distribute cash to shareholders?

In 2025, National CineMedia, Inc. (NCMI) returned $11.4M to shareholders via cash dividends and spent $22.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.