Liquidity remains constrained as evidenced by a $9.1 million operating cash flow deficit in 2026Q1 and a decline in cash reserves to $12.8 million from $35.4 million in 2023Q4.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | May'15 | May'14 | May'13 | May'12 | May'11 | May'10 | May'09 | May'08 | May'07 | May'06 | May'05 | May'04 | May'03 | May'02 | May'01 | May'00 | May'99 | May'98 | May'97 | May'96 |
|---|
| Cash from Operations | 8.22M | -11.35M | 22.77M | -10.99M | -53.21M | -35.45M | 52.76M | 58.84M | 41.86M | -13.73M | 79.56M | 43.47M | 52.86M | 58.64M | 36.65M | 28.48M | 43.8M | 38.96M | 24.73M | 6.73M | 7.37M | -2.92M | 2.62M | 6.57M | 5.28M | 4.59M | 3.93M | 3.2M | 1.7M | 3.9M | 3.8M |
| Operating CF Margin % | - | -1.27% | 2.67% | -1.27% | -6.33% | -4.46% | 6.19% | 5.06% | 3.36% | -1.14% | 6.65% | 5.16% | 7.05% | 8.21% | 5.88% | 5.61% | 9.65% | 7.83% | 5.17% | 2.11% | 2.84% | -1.39% | 2.44% | 7.15% | 6.21% | 6.06% | 5.9% | 5.86% | 3.74% | 8.92% | 7.24% |
| Operating CF Growth % | 62.42% | -149.84% | 307.24% | 79.36% | -50.1% | -167.19% | -10.32% | 40.56% | 404.92% | -117.25% | 83.03% | -17.76% | -9.86% | 60% | 28.69% | -34.97% | 12.41% | 57.52% | 267.75% | -8.78% | 352.85% | -211.13% | -60.04% | 24.33% | 15.15% | 16.69% | 22.81% | 88.24% | -56.41% | 2.63% | 442.86% |
| Net Income | -30.82M | -49.21M | -38.27M | -75.72M | -150.09M | -186.02M | -237.2M | -32.42M | -64.8M | -104.16M | -12.68M | 40.5M | 30.15M | 32.71M | 33.07M | 26.59M | 12.28M | 22.91M | 23.62M | 15.52M | 10.63M | 4.79M | 5.78M | 4.4M | 3.91M | 2.74M | 1.48M | 300K | 1.4M | 800K | -9.3M |
| Depreciation & Amortization | 34.13M | 34.08M | 36.3M | 37.87M | 37.59M | 41.52M | 45.91M | 49.06M | 64.86M | 52.14M | 48.67M | 27.63M | 25.71M | 23.59M | 17.47M | 14.58M | 12.51M | 12.12M | 11.56M | 8.22M | 6.76M | 6.32M | 2.89M | 2.56M | 2.69M | 2.77M | 2.96M | 2.2M | 1.5M | 1.4M | 3.4M |
| Stock-Based Compensation | 848K | 795K | 2.27M | 1.59M | 0 | 7.01M | 6.31M | 10.05M | 12.26M | 7.88M | 7.31M | 6.51M | 4.53M | 4.24M | 3.93M | 4.39M | 4.99M | 5.01M | 3.33M | 3.33M | 235K | 235K | 287M | 344M | 0 | 247K | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -320K | -15K | -1.18M | 906K | 653K | 4.52M | -3.97M | 3.79M | -28.14M | -46.54M | -4.24M | -729K | -1.04M | 5.09M | -717K | -1.41M | -782K | 2.35M | 2.3M | 2.08M | -482K | 655K | 311K | 312K | -47K | 138K | 71K | 300K | 600K | 400K | -1.9M |
| Other Non-Cash Items | 20.52M | 34.28M | 18.94M | 31.82M | 88.8M | 78.68M | 204.38M | 3.3M | 40.66M | 81.94M | 4.24M | -1.31M | -2.71M | -3.56M | 706K | -104K | 1.34M | 724K | 1.23M | 1.98M | -863K | -285.95M | -343.77M | 322K | 470K | -311K | -264K | -100K | -200K | -400K | 9.5M |
| Working Capital Changes | -16.14M | -31.28M | 4.71M | -7.45M | -30.17M | 18.83M | 37.35M | 25.05M | 17.02M | -4.98M | 36.25M | -27.45M | -3.48M | -3.12M | -18.26M | -16.17M | 13.45M | -2.47M | -17.31M | -21.31M | -8.91M | -15.73M | -6.58M | -1.02M | -1.74M | -1M | -318K | -300K | -1.9M | 300K | 2.1M |
| Change in Receivables | -2.5M | -3.64M | 3.74M | 7.33M | -33.48M | 700K | 46.15M | 19.31M | 15.39M | -39.82M | 16.52M | -43.19M | -6.81M | -10.96M | -16.99M | -25.05M | 4.38M | 7.32M | -23.29M | -10.75M | -10.75M | -24.83B | -10.36B | -10.36B | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -1.8M | -2.64M | -40K | -2.06M | -1.66M | 528K | 2.7M | 9.55M | -21K | 614K | 2.12M | -925K | 822K | -1.41M | -3.63M | -1.23M | -311K | -3.46M | -3.93M | -993K | -667K | -1.07M | -430K | -696K | -557K | -424K | 745K | 400K | -500K | -600K | 500K |
| Change in Payables | -1.73M | -2.93M | 6.58M | 2.82M | -13.29M | 1.18M | 3.78M | -5.36M | -8.99M | 6.42M | 8.36M | 10.79M | -295K | 3.21M | -5.96M | 3.58M | 4.32M | -6.54M | 5.78M | -3.54M | -3.54M | 5.05B | 1.31B | 1.31B | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -10.06M | -9.06M | -9.3M | -10.02M | 243.36M | -14.08M | -18.3M | -28.1M | -25.03M | -34M | -70.84M | -31.78M | -40.61M | -42.9M | -42.26M | -53.94M | -7.95M | -14.75M | -81.06M | -15.49M | 7.71M | -39.39M | -8.71M | -2.53M | -2.39M | -256K | -2.6M | -21.1M | -2.2M | 2M | -200K |
| Capital Expenditures | -10.31M | -9.29M | -9.46M | -10.43M | -24.69M | -17.61M | -19.96M | -29.04M | -27.16M | -36.8M | -45.81M | -28.77M | -33.02M | -26.07M | -23.93M | -13.16M | -7.71M | -16.38M | -25.61M | -16.5M | -7.08M | -4.75M | -3.33M | -2.6M | -2.04M | -1.56M | -2.31M | -17.9M | -2M | -1.4M | -800K |
| CapEx % of Revenue | 1.13% | 1.04% | 1.11% | 1.21% | 2.94% | 2.22% | 2.34% | 2.5% | 2.18% | 3.07% | 3.83% | 3.42% | 4.4% | 3.65% | 3.84% | 2.59% | 1.7% | 3.29% | 5.35% | 5.18% | 2.73% | 2.27% | 3.09% | 2.83% | 2.4% | 2.07% | 3.47% | 32.78% | 4.4% | 3.2% | 1.52% |
| Acquisitions | 242K | 0 | 0 | 0 | 7.21M | 0 | -1.01M | 934K | 2.58M | 3.26M | -48.38M | -3.08M | -10.18M | -18.59M | -19.35M | -41.38M | -41.38M | -53.26M | -53.26M | -53.26M | 0 | -33.94M | -5.4M | -5.4B | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 228K | 167K | 414K | 260.84M | 3.53M | 2.67M | 0 | 2.14M | 2.8M | 23.35M | 63K | 2.58M | 1.76M | -23.7M | -158K | -843K | 54.9M | -2.18M | 1.01M | 14.79M | -699K | 20K | 67K | -349K | 1.31M | -293K | -3.2M | -200K | 3.4M | 600K |
| Cash from Financing | -2.14M | 2.81M | -12.75M | -1.9M | -191.97M | 91.85M | -23.46M | -36.8M | -23.04M | 25.59M | -6.01M | -10.07M | -9.64M | -3.86M | 15.34M | 26.1M | -33.72M | -16.24M | 55.85M | 10.52M | -16.5M | 44.28M | 7.25M | -4M | -3.03M | -3.69M | -2.03M | 17.5M | 200K | -6.3M | -4.7M |
| Debt Issued (Net) | -65.89M | -61.61M | -4.78M | 8.25M | -200.74M | 103M | -10.64M | -32.65M | -19.69M | 29.3M | -4M | 8M | 8M | 0 | -13.6M | 12.71M | 25.44M | -31.06M | -19.43M | 48.27M | 7.42M | -18.89M | 45.16M | 7.27M | -2.67M | -1.85M | -2.6M | -2.17M | 14M | -2M | -6.3M |
| Equity Issued (Net) | 67.23M | 67.23M | 0 | 0 | 9.64M | -240K | -990K | -1.91M | 0 | -947K | -2.35M | -2.36M | -15.04M | -8.06M | -1.53M | 3M | 886K | 716K | 1.62M | 3.37M | 3.1M | 2.27M | 892K | -18K | -1.33M | -1.18M | -1.09M | 140K | 3.5M | 2.2M | 0 |
| Dividends Paid | 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 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -240K | -990K | -1.91M | -1.39M | -947K | -9.3M | -21.14M | -21.14M | -13.33M | 0 | 0 | -1.34M | 0 | 0 | 0 | 0 | 0 | 0 | -2.09M | -2.09M | -1.27M | -1.27M | 0 | 0 | 0 | 0 |
| Other Financing | -3.48M | -2.81M | -7.97M | -10.15M | -871K | -10.91M | -11.83M | -2.24M | -3.35M | -2.77M | 348K | 278.08M | -2.6M | -1.58M | 11.27M | -369K | -225K | -3.37M | 73.66M | 4.21M | -27.02M | -189K | -1.77M | -3K | 0 | -655K | 0 | 19.53M | 0 | -6.5M | 0 |
| Net Change in Cash | -3.96M | -17.4M | 118K | -22.65M | 2.88M | 40.73M | 12.41M | -18.33M | -28.61M | -19.66M | 1.39M | -1.45M | 455K | 11.72M | 8.4M | 1.47M | -22K | 6.03M | 2.27M | 1.76M | -1.42M | 1.97M | 1.17M | 31K | -145K | 641K | -708K | -400K | -300K | -400K | -1.1M |
| Free Cash Flow | -2.09M | -20.64M | 13.3M | -21.42M | -77.9M | -53.06M | 32.81M | 29.8M | 14.7M | -50.53M | 33.75M | 14.7M | 19.84M | 32.58M | 12.72M | 15.32M | 36.09M | 22.58M | -877K | -9.77M | 292K | -7.66M | -706K | 3.97M | 3.24M | 3.02M | 1.62M | -14.7M | -300K | 2.5M | 3M |
| FCF Margin % | -0.23% | -2.3% | 1.56% | -2.48% | -9.27% | -6.68% | 3.85% | 2.56% | 1.18% | -4.21% | 2.82% | 1.75% | 2.65% | 4.56% | 2.04% | 3.02% | 7.95% | 4.54% | -0.18% | -3.07% | 0.11% | -3.67% | -0.66% | 4.32% | 3.81% | 4% | 2.43% | -26.92% | -0.66% | 5.72% | 5.71% |
| FCF Growth % | 86.64% | -255.14% | 162.11% | 72.51% | -46.83% | -261.73% | 10.08% | 102.8% | 129.08% | -249.7% | 129.57% | -25.92% | -39.08% | 156.11% | -16.99% | -57.54% | 59.82% | 2674.57% | 91.02% | -3446.23% | 103.81% | -985.55% | -117.79% | 22.58% | 7.11% | 86.84% | 111.01% | -4800% | -112% | -16.67% | 1400% |
| FCF per Share | -0.46 | -4.58 | 3.00 | -4.90 | -18.61 | -15.42 | 10.71 | 9.83 | 4.89 | -16.93 | 12.01 | 6.79 | 9.32 | 15.39 | 6.16 | 7.63 | 18.52 | 11.45 | -0.45 | -2.59 | 0.08 | -4.27 | -0.21 | 2.37 | 1.97 | 1.86 | 0.98 | -9.49 | -0.25 | 2.42 | 2.91 |
| FCF Conversion (FCF/Net Income) | 0.07x | 0.23x | -0.59x | 0.15x | -0.76x | 0.19x | -0.22x | -1.81x | -0.65x | 0.13x | -6.28x | 1.08x | 1.77x | 1.81x | 1.11x | 1.07x | 2.81x | 1.70x | 1.05x | 0.43x | 0.69x | -0.61x | 0.45x | 1.49x | 1.35x | 1.67x | 2.65x | 10.67x | 1.21x | 4.88x | -0.41x |
| Interest Paid | 0 | 0 | 24.85M | 19.5M | 0 | 28.18M | 23.62M | 22.7M | 24.92M | 13.18M | 12.21M | 0 | 2.03M | 2.73M | 2.62M | 2.31M | 2.1M | 2.68M | 5.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 2.41M | 3.92M | 0 | 5.83M | 10M | 3.54M | 2.72M | 5.72M | 2.74M | 0 | 21.49M | 12.11M | 12.93M | 16.47M | 14.03M | 4.67M | 7.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Excessive debt leverage
As reported in financial statements, TISI exhibits a persistent disconnect between net income and operating cash flow, with the latter frequently turning negative, such as the $9.1 million outflow in 2026Q1, suggesting that accounting losses are being compounded by actual cash consumption rather than non-cash accruals.
The recurring inability to generate positive operating cash flow despite significant depreciation and amortization suggests that the company's core operations are struggling to cover their own working capital requirements. Investors should monitor whether this trend indicates a structural failure to convert service billings into realized cash, which is particularly concerning given the firm's high debt obligations.
Based on TISI's reported figures, free cash flow remains highly erratic, swinging from a $30.1 million outflow in 2025Q1 to a $19.6 million inflow in 2024Q4, which highlights the company's extreme sensitivity to project-based timing and the lack of a stable, self-funding operational model.
The wide variance in free cash flow margins suggests that the company's liquidity is hostage to the timing of large-scale industrial turnarounds. This instability makes it difficult to rely on internal cash generation for debt service, potentially forcing the firm to rely on external financing to maintain operations.
According to recent SEC filings, TISI's working capital changes are a primary driver of cash flow volatility, evidenced by a $23.7 million outflow in 2025Q1 followed by a $19.2 million inflow in 2024Q4, indicating significant friction in the cash conversion cycle of their service contracts.
These dramatic swings in working capital suggest that the company may be struggling with either aggressive revenue recognition or inefficient collection processes on large, complex projects. Such fluctuations in cash availability complicate the management of the firm's already strained balance sheet and limited cash reserves.
As indicated by historical data, TISI maintains a consistent capital expenditure profile, with CapEx/Revenue ratios hovering around 1% to 1.5%, which, while modest, represents a non-discretionary cash drain that the company can ill afford given its current net loss position and limited cash on hand.
While these expenditures are likely necessary to maintain the specialized equipment required for their mechanical services, they represent a fixed hurdle that must be cleared before any debt reduction can occur. The persistence of these outflows during periods of negative net income warrants further investigation into the necessity of these investments versus potential deferral.
Quick answers to the most common questions about buying TISI stock.
Team, Inc. (TISI) generated $-11.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Team, Inc. (TISI) reported negative free cash flow of $20.6M in 2025, indicating capital requirements exceeded cash from operations.
Team, Inc. (TISI) spent $9.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.