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
NSSCNapco Security Technologies, Inc.
$37.29$1.3B
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
HomeStocksNSSCCash Flow

Napco Security Technologies, Inc. (NSSC) Cash Flow Statement

30Y historyFree accessUpdated daily

Despite earnings volatility, the company generated a 32.6% free cash flow margin in 2026Q3, bolstered by a $15.1 million benefit from working capital changes.

NSSC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJun'25Jun'24Jun'23Jun'22Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06Jun'05Jun'04Jun'03Jun'02Jun'01Jun'00Jun'99Jun'98Jun'97Jun'96
Cash from Operations58.12M53.53M45.37M24.7M8.33M22.99M10.31M8.65M7.87M2.45M9.16M3.89M4.74M4.9M4.1M4.36M5.29M6.79M3.78M-3.67M-168K7.21M6.28M6.48M7.09M1.33M2.82M2.9M-100K2.8M3.5M
Operating CF Margin %-29.47%24.03%14.53%5.8%16.01%10.17%8.41%8.57%2.8%11.1%5%6.38%6.86%5.77%6.11%7.8%9.76%5.53%-5.55%-0.24%11.05%10.8%11.3%12.7%2.42%5.26%5.73%-0.2%5.25%7.13%
Operating CF Growth %35.44%17.98%83.68%196.45%-63.75%123.04%19.1%10.02%221.28%-73.28%135.66%-18.05%-3.18%19.6%-6.14%-17.43%-22.19%79.49%202.99%-2086.9%-102.33%14.82%-3.19%-8.59%434.77%-53.01%-2.69%3000%-103.57%-20%400%
Net Income36.89M43.41M49.82M27.13M19.6M14.9M8.52M12.22M7.65M5.6M5.77M4.84M3.48M3.02M2.29M1.12M-6.5M-13.38M3.72M4.22M6.12M5.63M3.33M1.01M1.34M251K2.01M2.5M2M1.6M1M
Depreciation & Amortization2.24M2.28M2.16M1.93M1.77M1.7M1.5M1.41M1.41M1.37M1.42M1.57M1.74M1.97M2.27M2.31M2.66M2.73M1.19M1.2M1.19M1.16M1.19M1.29M1.53M2.03M1.55M1.4M1.3M1.4M1.4M
Stock-Based Compensation864K1.51M1.73M1.46M1.65M435K583K160K146K102K103K101K76K08K66K227K349K274K000000000000
Deferred Taxes6.05M-1.05M-2.78M-2.82M-214K235K40K755K80K361K375K230K424K244K199K-321K-173K-2.96M653K-170K131K709K-49K173K0-69K-150K100K-300K0400K
Other Non-Cash Items-5.39M403K1.57M-962K-2.27M428K1.97M-298K828K-447K-485K-406K-867K374K514K1.12M1.42M9.59M40K570K226K-61K244K16K45K78K-265K200K100K200K200K
Working Capital Changes17.45M6.98M-7.14M-2.04M-12.2M5.29M-2.3M-5.6M-2.25M-4.54M1.97M-2.45M-106K-714K-1.19M66K7.65M10.47M-2.09M-9.49M-7.84M-228K1.56M3.99M4.18M-966K-327K-1.3M-3.2M-400K500K
Change in Receivables-4.12M1.84M-5.73M3.26M-1.15M-5.05M2.8M-1.44M-2.5M-1.27M-988K-1.16M1.35M-1.82M1.22M73K2.15M7.63M0000000000000
Change in Inventory6.21M8M-3.25M1.88M-19.27M8.79M-6.79M-5.99M857K-4.79M1.99M-1.39M-2.28M1.02M401K-799K4.36M5.16M951K-5.77M-6.42M-1.65M2.33M2.04M5.3M-3.16M2.02M3.9M300K200K-1.8M
Change in Payables14.15M02.69M-4.37M8.76M1.89M1.86M1.85M-450K1.38M864K85K818K80K-2.82M13K1.93M-2.65M0000000000000
Cash from Investing3.87M14.59M-3.15M-28.26M-1.56M-6.43M-1.61M-1.99M-1.28M-1.41M-693K-730K-753K-383K-606K-737K-300K-25.23M-1.04M-1.29M-1.68M-658K-681K-752K-709K-8.28M-1.22M-1.1M-600K-700K-1.2M
Capital Expenditures-1.75M-2.12M-1.59M-2.96M-1.48M-1.01M-1.61M-1.99M-1.28M-1.41M-693K-730K-753K-383K-606K-737K-300K-648K-1.04M-1.29M-1.68M-658K-681K-752K-709K-1.03M-1.22M-1.1M-600K-700K-1.2M
CapEx % of Revenue0.89%1.17%0.84%1.74%1.03%0.7%1.59%1.93%1.4%1.62%0.84%0.94%1.01%0.54%0.85%1.03%0.44%0.93%1.53%1.95%2.41%1.01%1.17%1.31%1.27%1.89%2.27%2.17%1.19%1.31%2.44%
Acquisitions000-10.09M0000000000000-24.58M0000000-7.25M00000
Investments-------------------------------
Other Investing-8.22M0010.13M0000-753K-693K0-383K-606K-606K-300K-1.04M000000000000000
Cash from Financing-20.99M-50.37M-12.83M-2.21M155K01.53M-3.94M-4.73M-1.39M-7.01M-3.29M-4.74M-4.27M-3.59M-6.07M-3.57M19.78M-1.72M3.98M3.41M-6.17M-6.59M-5.44M-5.92M5.61M-1.45M-1.6M1.7M-1.4M-2.3M
Debt Issued (Net)0000003.9M0-3.5M-1.3M-5.9M-1.1M-4.6M-3.86M-3.52M-6.07M-3.57M-4.98M1.5M6.2M2.75M-6.35M-7.7M-3.25M-5.93M6.28M-1.47M-1.6M4.2M-1.4M-2.3M
Equity Issued (Net)0-36.79M427K85K155K0-2.45M-4M-1.34M0-1.11M-2.19M-285K-435K0000-3.23M-2.22M447K249K1.11M-2.18M9K-666K21K0-2.5M00
Dividends Paid-19.45M-13.63M-13.26M-2.3M000000000000000000000000000
Share Repurchases0-36.79M0000-2.45M-4M-1.34M0-1.11M-2.19M-285K-435K0000-3.23M-2.39M000-2.44M-243K-725K00-2.5M00
Other Financing-1.54M54K000079K53K106K-85K00149K26K-68K0024.76M3K0210K-64K000000000
Net Change in Cash40.99M17.74M29.39M-5.78M6.92M16.56M10.22M2.72M1.85M-351K1.46M-137K-746K250K-98K-2.44M1.41M1.34M1.02M-990K1.56M382K-998K294K463K-1.35M154K200K1M700K0
Free Cash Flow56.37M51.41M43.77M21.74M6.85M21.98M8.69M6.67M6.58M1.03M8.47M3.16M3.99M4.52M3.49M3.63M4.99M6.14M2.74M-4.97M-1.85M6.55M5.59M5.73M6.38M291K1.6M1.8M-700K2.1M2.3M
FCF Margin %28.58%28.31%23.18%12.79%4.77%15.31%8.57%6.48%7.18%1.18%10.26%4.06%5.36%6.33%4.92%5.08%7.36%8.83%4.01%-7.5%-2.66%10.04%9.63%9.99%11.43%0.53%2.98%3.56%-1.39%3.94%4.68%
FCF Growth %9.64%17.45%101.37%217.34%-68.84%152.91%30.4%1.21%536.85%-87.79%168.2%-20.88%-11.65%29.4%-3.78%-27.24%-18.86%124.32%155.13%-168.98%-128.21%17.04%-2.37%-10.22%2093.13%-81.82%-11.06%357.14%-133.33%-8.7%188.46%
FCF per Share1.581.411.180.590.190.600.230.180.170.030.220.080.100.120.090.090.130.160.07-0.12-0.040.160.150.140.170.010.040.05-0.020.040.05
FCF Conversion (FCF/Net Income)1.53x1.23x0.91x0.91x0.43x1.17x1.32x0.71x1.03x0.44x1.59x0.80x1.36x1.62x1.79x3.89x-0.81x-0.51x1.02x-0.87x-0.03x1.28x1.88x6.42x5.29x5.28x1.40x1.16x-0.05x1.75x3.50x
Interest Paid-15K014K16K16K18K29K23K82K88K0215K312K543K1.14M1.56M000000000000000
Taxes Paid3.18M8.43M9.33M8.81M2.17M1.97M749K262K186K54K029K24K31K467K10K000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetFortress
Cash FlowStable
Top Statement Risk

Internal financial control volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality Disconnects From Cash

According to recent financial filings, NSSC's operating cash flow to net income ratio reached a negative 41.07 in 2026Q3, highlighting a significant divergence between accounting profitability and actual cash generation that warrants close scrutiny by investors evaluating the sustainability of the company's reported earnings performance.

The extreme volatility in the conversion ratio suggests that net income is heavily influenced by non-cash items or accounting adjustments rather than core operational efficiency. Investors should monitor whether this disconnect persists, as it may indicate that the company's reported profitability is not translating into the liquid resources necessary for long-term reinvestment.

FCF Resilience Despite Earnings Volatility

As reported in quarterly statements, NSSC maintained a free cash flow margin of 32.6% in 2026Q3, demonstrating a surprising ability to generate cash even during periods where net income turned negative, which suggests that the underlying business model remains fundamentally cash-generative despite recent accounting-driven earnings headwinds.

The ability to sustain positive free cash flow while net income fluctuates indicates that the company's recurring service revenue provides a reliable cash floor. This trajectory suggests that the business is more resilient than headline earnings might imply, provided that the cash conversion remains decoupled from the volatility of the income statement.

Working Capital Efficiency Drives Liquidity

Based on the provided cash flow data, NSSC realized a $15.1 million benefit from working capital changes in 2026Q3, which served as a primary driver for operating cash flow and underscores the company's ability to manage its inventory and receivables cycles effectively during periods of operational stress.

The significant positive impact of working capital on cash flow suggests that management is successfully liquidating inventory or accelerating collections to offset earnings pressure. Analysts should investigate whether this trend is sustainable or if it represents a temporary liquidation of assets that could impact future revenue growth.

Capital Allocation Prioritizes Shareholder Returns

As detailed in recent financial disclosures, NSSC utilized its cash reserves to fund $5.0 million in dividends during 2026Q3, reflecting a consistent commitment to capital return despite the company's recent net loss and the ongoing need to maintain a fortress balance sheet for future operational flexibility.

The decision to continue dividend payments while earnings are strained suggests management's confidence in the long-term cash-generating capacity of the service segment. However, investors should monitor whether this capital allocation strategy remains prudent if the current earnings volatility continues to impact the company's overall liquidity position.

NSSC — Frequently Asked Questions

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

How much cash does Napco Security Technologies, Inc. (NSSC) generate from operations?

Napco Security Technologies, Inc. (NSSC) generated $53.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Napco Security Technologies, Inc.'s free cash flow?

Napco Security Technologies, Inc. (NSSC) generated $51.4M 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 Napco Security Technologies, Inc.'s capital expenditure (CapEx)?

Napco Security Technologies, Inc. (NSSC) spent $2.1M 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 Napco Security Technologies, Inc. distribute cash to shareholders?

In 2025, Napco Security Technologies, Inc. (NSSC) returned $13.6M to shareholders via cash dividends and spent $36.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.