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.
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 | Jun'96 |
|---|
| Cash from Operations | 58.12M | 53.53M | 45.37M | 24.7M | 8.33M | 22.99M | 10.31M | 8.65M | 7.87M | 2.45M | 9.16M | 3.89M | 4.74M | 4.9M | 4.1M | 4.36M | 5.29M | 6.79M | 3.78M | -3.67M | -168K | 7.21M | 6.28M | 6.48M | 7.09M | 1.33M | 2.82M | 2.9M | -100K | 2.8M | 3.5M |
| 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 Income | 36.89M | 43.41M | 49.82M | 27.13M | 19.6M | 14.9M | 8.52M | 12.22M | 7.65M | 5.6M | 5.77M | 4.84M | 3.48M | 3.02M | 2.29M | 1.12M | -6.5M | -13.38M | 3.72M | 4.22M | 6.12M | 5.63M | 3.33M | 1.01M | 1.34M | 251K | 2.01M | 2.5M | 2M | 1.6M | 1M |
| Depreciation & Amortization | 2.24M | 2.28M | 2.16M | 1.93M | 1.77M | 1.7M | 1.5M | 1.41M | 1.41M | 1.37M | 1.42M | 1.57M | 1.74M | 1.97M | 2.27M | 2.31M | 2.66M | 2.73M | 1.19M | 1.2M | 1.19M | 1.16M | 1.19M | 1.29M | 1.53M | 2.03M | 1.55M | 1.4M | 1.3M | 1.4M | 1.4M |
| Stock-Based Compensation | 864K | 1.51M | 1.73M | 1.46M | 1.65M | 435K | 583K | 160K | 146K | 102K | 103K | 101K | 76K | 0 | 8K | 66K | 227K | 349K | 274K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 6.05M | -1.05M | -2.78M | -2.82M | -214K | 235K | 40K | 755K | 80K | 361K | 375K | 230K | 424K | 244K | 199K | -321K | -173K | -2.96M | 653K | -170K | 131K | 709K | -49K | 173K | 0 | -69K | -150K | 100K | -300K | 0 | 400K |
| Other Non-Cash Items | -5.39M | 403K | 1.57M | -962K | -2.27M | 428K | 1.97M | -298K | 828K | -447K | -485K | -406K | -867K | 374K | 514K | 1.12M | 1.42M | 9.59M | 40K | 570K | 226K | -61K | 244K | 16K | 45K | 78K | -265K | 200K | 100K | 200K | 200K |
| Working Capital Changes | 17.45M | 6.98M | -7.14M | -2.04M | -12.2M | 5.29M | -2.3M | -5.6M | -2.25M | -4.54M | 1.97M | -2.45M | -106K | -714K | -1.19M | 66K | 7.65M | 10.47M | -2.09M | -9.49M | -7.84M | -228K | 1.56M | 3.99M | 4.18M | -966K | -327K | -1.3M | -3.2M | -400K | 500K |
| Change in Receivables | -4.12M | 1.84M | -5.73M | 3.26M | -1.15M | -5.05M | 2.8M | -1.44M | -2.5M | -1.27M | -988K | -1.16M | 1.35M | -1.82M | 1.22M | 73K | 2.15M | 7.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 6.21M | 8M | -3.25M | 1.88M | -19.27M | 8.79M | -6.79M | -5.99M | 857K | -4.79M | 1.99M | -1.39M | -2.28M | 1.02M | 401K | -799K | 4.36M | 5.16M | 951K | -5.77M | -6.42M | -1.65M | 2.33M | 2.04M | 5.3M | -3.16M | 2.02M | 3.9M | 300K | 200K | -1.8M |
| Change in Payables | 14.15M | 0 | 2.69M | -4.37M | 8.76M | 1.89M | 1.86M | 1.85M | -450K | 1.38M | 864K | 85K | 818K | 80K | -2.82M | 13K | 1.93M | -2.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 3.87M | 14.59M | -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 Revenue | 0.89% | 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% |
| Acquisitions | 0 | 0 | 0 | -10.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.58M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.25M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -8.22M | 0 | 0 | 10.13M | 0 | 0 | 0 | 0 | -753K | -693K | 0 | -383K | -606K | -606K | -300K | -1.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | -20.99M | -50.37M | -12.83M | -2.21M | 155K | 0 | 1.53M | -3.94M | -4.73M | -1.39M | -7.01M | -3.29M | -4.74M | -4.27M | -3.59M | -6.07M | -3.57M | 19.78M | -1.72M | 3.98M | 3.41M | -6.17M | -6.59M | -5.44M | -5.92M | 5.61M | -1.45M | -1.6M | 1.7M | -1.4M | -2.3M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 3.9M | 0 | -3.5M | -1.3M | -5.9M | -1.1M | -4.6M | -3.86M | -3.52M | -6.07M | -3.57M | -4.98M | 1.5M | 6.2M | 2.75M | -6.35M | -7.7M | -3.25M | -5.93M | 6.28M | -1.47M | -1.6M | 4.2M | -1.4M | -2.3M |
| Equity Issued (Net) | 0 | -36.79M | 427K | 85K | 155K | 0 | -2.45M | -4M | -1.34M | 0 | -1.11M | -2.19M | -285K | -435K | 0 | 0 | 0 | 0 | -3.23M | -2.22M | 447K | 249K | 1.11M | -2.18M | 9K | -666K | 21K | 0 | -2.5M | 0 | 0 |
| Dividends Paid | -19.45M | -13.63M | -13.26M | -2.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -36.79M | 0 | 0 | 0 | 0 | -2.45M | -4M | -1.34M | 0 | -1.11M | -2.19M | -285K | -435K | 0 | 0 | 0 | 0 | -3.23M | -2.39M | 0 | 0 | 0 | -2.44M | -243K | -725K | 0 | 0 | -2.5M | 0 | 0 |
| Other Financing | -1.54M | 54K | 0 | 0 | 0 | 0 | 79K | 53K | 106K | -85K | 0 | 0 | 149K | 26K | -68K | 0 | 0 | 24.76M | 3K | 0 | 210K | -64K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 40.99M | 17.74M | 29.39M | -5.78M | 6.92M | 16.56M | 10.22M | 2.72M | 1.85M | -351K | 1.46M | -137K | -746K | 250K | -98K | -2.44M | 1.41M | 1.34M | 1.02M | -990K | 1.56M | 382K | -998K | 294K | 463K | -1.35M | 154K | 200K | 1M | 700K | 0 |
| Free Cash Flow | 56.37M | 51.41M | 43.77M | 21.74M | 6.85M | 21.98M | 8.69M | 6.67M | 6.58M | 1.03M | 8.47M | 3.16M | 3.99M | 4.52M | 3.49M | 3.63M | 4.99M | 6.14M | 2.74M | -4.97M | -1.85M | 6.55M | 5.59M | 5.73M | 6.38M | 291K | 1.6M | 1.8M | -700K | 2.1M | 2.3M |
| 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 Share | 1.58 | 1.41 | 1.18 | 0.59 | 0.19 | 0.60 | 0.23 | 0.18 | 0.17 | 0.03 | 0.22 | 0.08 | 0.10 | 0.12 | 0.09 | 0.09 | 0.13 | 0.16 | 0.07 | -0.12 | -0.04 | 0.16 | 0.15 | 0.14 | 0.17 | 0.01 | 0.04 | 0.05 | -0.02 | 0.04 | 0.05 |
| FCF Conversion (FCF/Net Income) | 1.53x | 1.23x | 0.91x | 0.91x | 0.43x | 1.17x | 1.32x | 0.71x | 1.03x | 0.44x | 1.59x | 0.80x | 1.36x | 1.62x | 1.79x | 3.89x | -0.81x | -0.51x | 1.02x | -0.87x | -0.03x | 1.28x | 1.88x | 6.42x | 5.29x | 5.28x | 1.40x | 1.16x | -0.05x | 1.75x | 3.50x |
| Interest Paid | -15K | 0 | 14K | 16K | 16K | 18K | 29K | 23K | 82K | 88K | 0 | 215K | 312K | 543K | 1.14M | 1.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 3.18M | 8.43M | 9.33M | 8.81M | 2.17M | 1.97M | 749K | 262K | 186K | 54K | 0 | 29K | 24K | 31K | 467K | 10K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Internal financial control volatility
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.
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.
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.
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.
Quick answers to the most common questions about buying NSSC stock.
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.
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.
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.
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.