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
TAYDTaylor Devices, Inc.
$62.26$200M
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
HomeStocksTAYDCash Flow

Taylor Devices, Inc. (TAYD) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion remains erratic, with the OCF/NI ratio swinging from -1.35 in 2025Q1 to 4.51 in 2025Q3, largely driven by working capital variances of up to $6.6M per quarter.

TAYD Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMMay'25May'24May'23May'22May'21May'20May'19May'18May'17May'16May'15May'14May'13May'12May'11May'10May'09May'08May'07May'06May'05May'04May'03May'02May'01May'00May'99May'98May'97May'96
Cash from Operations9.06M7.47M13.22M7.71M3.31M7.03M9.83M2.66M304.47K-1.06M3.79M2.78M1.98M5.47M-1.11M2.4M1.51M594.87K1.08M1.91M-866.99K-1M3.21M902.21K-2.61M-508.57K-76.2K-100K700K800K500K
Operating CF Margin %-16.14%29.65%19.17%10.72%31.23%34.65%7.9%1.25%-4.13%10.62%9.08%9.91%22.13%-3.84%11.46%8.44%3.55%5.78%11.59%-5.88%-8.92%24.66%6.5%-16.32%-3.84%-0.66%-0.9%6.86%8%5.62%
Operating CF Growth %5425.09%-43.48%71.52%132.94%-52.94%-28.51%270.02%772.83%128.84%-127.87%36.44%39.93%-63.75%591.4%-146.49%58.77%153.62%-44.69%-43.77%320.62%13.36%-131.16%255.91%134.58%-412.95%-567.44%23.8%-114.29%-12.5%60%-58.33%
Net Income10.38M9.41M9M6.29M2.24M1.06M3.03M2.54M443.37K2.33M4.21M2.17M1.13M2.55M2.2M1.42M1.59M571.89K1.53M619.27K485.79K202.11K-58.62K350.94K332.78K1.04M865.23K700K500K500K600K
Depreciation & Amortization1.71M1.73M1.7M1.47M1.35M1.21M1.14M1.07M995.92K868.61K818.38K740.84K699.04K564.26K482.15K470.75K442.26K422.5K358.72K350.51K319.87K372.71K342.32K337.92K306.95K258.56K267.1K300K300K300K200K
Stock-Based Compensation01.22M1.05M417.25K201.28K154.34K143.1K106.66K124.93K177.69K151.18K116.07K112.17K109.59K116.76K80.42K000000000000000
Deferred Taxes696.62K-585.38K-444K-494K115.5K-20K19K30K210K-147K-52K310K124.3K2K-126K-10.5K44.8K-74.1K-55.6K-3K11.48K-90.6K15.7K52.6K-85.8K-149.3K-62.3K000100K
Other Non-Cash Items1.84M535K385.74K338.39K-1.53K172.5K180K193.06K60K280K190K180K147.98K180K144.64K108.17K266.26K264.64K-213.74K328.79K274.16K259.81K121.48K272.89K184.65K-54.04K44.41K200K-800K-300K0
Working Capital Changes-5.57M-4.84M1.53M-314.68K-593.59K4.45M5.32M-1.29M-1.53M-4.57M-1.53M-745.54K-230.67K2.07M-3.93M330.05K-831.49K-589.71K-570.59K591.68K-2M-1.74M2.79M-112.14K-3.35M-1.61M-1.19M-1.3M700K300K-400K
Change in Receivables-1.13M-1.93M108.71K-1.11M-346.12K1.56M-540.17K986.56K-3.72M1.35M752.54K-1.86M-617.75K3.37M-3.47M2.9M-2.34M-581.88K0000000000000
Change in Inventory1.77M-129.31K-2.53M-277.21K486.19K2.04M804.72K1.16M103.96K-2.25M-930.01K82.89K33.61K-991.12K-3.16M886.13K157.46K-227.6K-1.85M-1.25M532.9K-493.95K159.76K-126.7K-1.77M-685.36K-58.45K0-600K0-300K
Change in Payables14.36K-319.61K-278.81K290.83K-360.5K417.15K-32.52K-57.48K130.85K-437.7K-936.05K1.54M-43.44K-2.15M2.07M195.81K209.33K143.47K0000000000000
Cash from Investing-9.5M-9.27M-5.07M-26.78M-1.39M-1.65M-1.25M-494.37K-958.74K-1.9M-2.94M-752.05K-1.36M-3.3M-1.56M-392.02K-220K-689K121.04K-261.58K-259.13K-165.66K424.65K-63.56K-602.54K-1.29M-261.22K-100K-700K-300K-300K
Capital Expenditures-3.45M-2.6M-1.15M-3.36M-1.39M-1.62M-1.23M-472.84K-936.83K-1.87M-1.94M-746.63K-1.36M-3.29M-1.55M-386.4K-252.43K-676.15K-564.68K-251.7K-253.2K-140.16K-95.44K-97.01K-620.69K-1.25M-225.81K0-600K-300K-200K
CapEx % of Revenue7.15%5.62%2.58%8.36%4.51%7.21%4.34%1.41%3.85%7.32%5.44%2.44%6.77%13.32%5.35%1.85%1.41%4.04%3.04%1.53%1.72%1.25%0.73%0.7%3.88%9.47%1.97%-5.88%3%2.25%
Acquisitions00007.5K00000000000000000000000000
Investments-------------------------------
Other Investing-5.04M-4.62K-304.7K-4.76K2.68K-4.92K-4.87K-5.02K-5.15K-5.23K-5.36K-5.43K-5.49K-5.53K-5.58K-5.62K32.42K-12.85K685.73K-9.87K-5.93K-25.5K254.37K37.71K27.83K-22.68K-23.85K-100K-100K0-100K
Cash from Financing668.1K162.05K-8.89M132.97K16.25K43.42K1.51M50.34K187.66K190.89K346.84K77.99K172.83K-249.94K550.38K-7.45K-1.14M28.7K-1.11M-1.69M1.12M1.14M-3.96M-645.6K3.38M1.54M-369.98K-300K600K-300K-200K
Debt Issued (Net)0000001.46M000000-261.66K252.51K-5.48K-1.17M20.49K-987.07K-1.63M1.4M1.03M-4.18M-776.26K3.26M1.5M-335.54K-300K500K-400K-300K
Equity Issued (Net)668.1K162.05K-9.86M132.97K16.25K43.42K45.61K50.34K187.66K190.89K346.84K77.99K172.83K11.72K297.86K-1.96K31.09K8.21K27.78K15.31K62.33K301.11K214.37K130.67K116.05K44.74K-34.45K0100K100K100K
Dividends Paid0000000000000000000000000000000
Share Repurchases-739.72K-201.27K-9.86M-169.74K0000000000-49.77K-30.42K-63-6.16K00-163.11K0-11.59K-71.38K-120.41K-94.81K-158.03K-100K000
Other Financing00967.12K000000000000000-149.34K-78.7K-336.67K-185.74K000000000
Net Change in Cash228.72K-1.64M-743.75K-18.94M1.94M5.42M10.09M2.21M-466.61K-2.76M1.19M2.1M795.77K1.92M-2.12M2M152.29K-65.42K87.97K-37.26K-3.39K-24.99K-328.78K193.06K164.26K-254.43K-707.4K-500K600K-300K0
Free Cash Flow5.61M4.87M11.77M4.35M1.92M5.41M8.6M2.18M-632.36K-2.92M1.85M2.03M628.43K2.18M-2.66M2.01M1.26M-81.28K510.88K1.66M-1.12M-1.14M3.12M805.2K-3.23M-1.76M-302K-100K100K500K300K
FCF Margin %11.63%10.52%26.4%10.81%6.21%24.03%30.31%6.5%-2.6%-11.45%5.18%6.64%3.14%8.81%-9.19%9.61%7.03%-0.49%2.75%10.07%-7.59%-10.17%23.93%5.8%-20.2%-13.31%-2.63%-0.9%0.98%5%3.37%
FCF Growth %-46.67%-58.62%170.73%126.78%-64.56%-37.13%293.75%445.48%78.38%-258.19%-8.92%222.98%-71.17%181.8%-232.62%59.92%1645.58%-115.91%-69.24%248.28%1.81%-136.62%286.93%124.93%-83.2%-483.67%-202%-200%-80%66.67%-57.14%
FCF per Share1.781.493.371.220.551.552.460.63-0.18-0.830.530.600.190.65-0.810.620.39-0.030.160.54-0.37-0.401.060.28-1.16-0.63-0.11-0.030.030.200.11
FCF Conversion (FCF/Net Income)0.54x0.79x1.47x1.23x1.48x6.61x3.25x1.04x0.69x-0.45x0.90x1.28x1.75x2.15x-0.51x1.69x0.95x1.04x0.70x3.09x-1.78x-4.95x-54.78x2.57x-7.84x-0.49x-0.09x-0.14x1.40x1.60x0.83x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

Project payment timing volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality Masked by Accruals

According to the provided quarterly data, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio swinging from a low of -1.35 in 2025Q1 to a peak of 4.51 in 2025Q3, indicating significant volatility in cash conversion quality.

The frequent divergence between accounting profits and cash generation suggests that TAYD's earnings are heavily influenced by non-cash accruals and the timing of project milestones. Investors should interpret this as a signal that reported net income may not reliably reflect the company's immediate liquidity position or its ability to fund operations internally.

FCF Volatility Hinders Capital Stability

As reported in financial statements, Taylor Devices exhibits a highly inconsistent free cash flow trajectory, with margins fluctuating wildly between -33.0% and 83.6% over the last ten quarters, reflecting the inherent lumpiness of its project-based revenue model and the resulting impact on available cash flow.

The inability to maintain a consistent positive free cash flow margin suggests that the company's operational cash generation is frequently interrupted by the timing of large-scale project payments. This volatility warrants further investigation into whether the company's current cash reserves are sufficient to bridge these significant gaps in cash inflow.

Working Capital Swings Drive Liquidity

Based on TAYD's reported figures, working capital changes are the primary driver of cash flow variance, with swings as large as $6.6M in a single quarter, which suggests that the company's cash position is highly sensitive to the timing of customer collections and inventory management.

The massive fluctuations in working capital indicate that TAYD's cash flow is largely dictated by the progress of long-term contracts rather than steady-state operational efficiency. This reliance on project-based cash cycles may expose the company to liquidity stress if project milestones are delayed or if customer payments are deferred.

Capital Intensity Remains Relatively Modest

Data from recent filings indicates that TAYD maintains a relatively low capital intensity, with CapEx as a percentage of revenue typically ranging between 1% and 11%, suggesting that the company does not require massive, recurring capital outlays to sustain its specialized manufacturing capabilities.

While the capital expenditure profile appears manageable, the variability in CapEx relative to revenue suggests that the company may be timing its equipment investments to coincide with specific project wins. This approach appears to prioritize cash preservation, though it may limit the company's ability to scale capacity rapidly if demand surges.

TAYD — Frequently Asked Questions

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

How much cash does Taylor Devices, Inc. (TAYD) generate from operations?

Taylor Devices, Inc. (TAYD) generated $7.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Taylor Devices, Inc.'s free cash flow?

Taylor Devices, Inc. (TAYD) generated $4.9M 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 Taylor Devices, Inc.'s capital expenditure (CapEx)?

Taylor Devices, Inc. (TAYD) spent $2.6M 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 Taylor Devices, Inc. distribute cash to shareholders?

In 2025, Taylor Devices, Inc. (TAYD) spent $0.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.