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
TLSTelos Corporation
$4.50$337M
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
HomeStocksTLSCash Flow

Telos Corporation (TLS) Cash Flow Statement

25Y historyFree accessUpdated daily

Free cash flow has stabilized to $6.4 million in 2026Q1, supported by an OCF/NI ratio of 4.27 that highlights the disconnect between accounting losses and cash generation.

TLS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01
Cash from Operations32.71M30.18M-25.94M1.59M16.51M7.26M-2.1M11.82M6.27M-591K13.86M2.72M6.18M4.81M16.05M14.9M3.12M4.78M-315K111K1.45M-89K-2.5M-4.3M-8.25M-2.1B
Operating CF Margin %-18.31%-23.96%1.09%7.61%3%-1.17%7.42%4.54%-0.55%10.27%2.26%4.85%2.32%7.1%7.85%1.38%1.73%-0.15%0.05%1.03%-0.06%-2.15%-4.86%-4.85%-
Operating CF Growth %633.45%216.36%-1734.4%-90.39%127.32%445.15%-117.81%88.51%1160.58%-104.27%408.81%-55.97%28.57%-70.03%7.72%377.26%-34.65%1616.51%-383.78%-92.33%1725.84%96.45%41.73%47.9%99.61%-
Net Income-25.92M-36.55M-52.52M-34.42M-53.43M-43.13M6.84M-2.14M1.74M-3.5M-3.67M-13.5M-10.61M-811K9.49M3.5M4.24M2.31M10.69M5.55M-29.68M-15.06M0006.84B
Depreciation & Amortization12.54M11.45M11.87M9.43M5.89M5.62M5.35M4.97M3.03M2M2.9M4.29M4.25M3.82M3.81M2.73M1.63M1.47M1.43M1.75M1.85M1.95M1.42M1.59M1.78M5.35B
Stock-Based Compensation23.1M30.15M21.41M24.4M64.66M60.23M4K050K50K3.32M12K12K43K-3.13M1.21M966K0-1.02M3.23M103K00004M
Deferred Taxes-754K-760K055K35K70K31K-197K77K-2.71M192K5.11M-4.04M195K2.04M-809K1.51M3.29M-6.03M-8.14M011.48M011.48M-3.91M31M
Other Non-Cash Items17.67M14.67M11.86M-1.2M151K42K-9.22M5.09M3.9M4.06M798K4.25M5.39M3.78M2.33M3.22M3.36M4.38M7.96M6.54M17.32M5.96M-10.48M-14.71M-6.38M-15.99B
Working Capital Changes6.07M11.22M-18.55M3.33M-800K-15.57M-5.12M4.09M-2.52M-494K10.32M2.56M11.18M-2.21M1.5M5.05M-8.59M-6.87M-13.34M-8.82M11.85M7.06M6.56M-2.65M261K1.66B
Change in Receivables2.32M2.17M11.27M9.49M19.68M-28.94M-2.56M6.19M-9.92M-5.42M14K3.36M23.06M-11.76M3.12M17.12M-1.38M-13.02M214K-14.35M-711K6.81M54K-173K470K-412M
Change in Inventory340K634K-471K1.46M-1.63M2.05M-1.35M2.05M9.1M-10.04M-866K352K181K5.39M4.32M-7.23M25.23M-25.56M4.56M-5.58M-2.83M9.64M-10.52M-3.38M204K-1.34B
Change in Payables-377K2.72M-9.42M-8.82M-12.32M16.09M3.41M-6.73M-3.91M10.38M3.72M-3.84M-6.49M390K-71K-5.68M-32.1M33.92M-14.96M6.17M19.29M904K17.02M904K-413K3.41B
Cash from Investing-8.86M-8.91M-16.76M-15.48M-13.72M-19.09M-7.46M-6.53M-4.11M-2.23M-624K-394K-665K-539K-591K-8.6M-680K-972K3.36M1.08M-753K-389K-1.91M4.66M18.25M-7.46B
Capital Expenditures-2.89M-739K-2.25M-926K-13.72M-13.17M-780K-4.09M-4.11M-2.23M-624K-394K-665K-539K-591K-596K-680K-1.07M-644K-616K-753K-1.39M-1.91M-335K-338K-780M
CapEx % of Revenue1.59%0.45%2.08%0.64%6.32%5.43%0.43%2.57%2.98%2.07%0.46%0.33%0.52%0.26%0.26%0.31%0.3%0.39%0.3%0.27%0.53%0.97%1.63%0.38%0.2%-
Acquisitions00000-5.92M000000000-8M0005.8M01M0000
Investments--------------------------
Other Investing-5.96M-8.18M-11.51M-14.55M00-6.68M-2.44M-1.65M-1.48M00000-8M0007K04.99M04.99M18.59M-6.68B
Cash from Financing-31.42M-22.66M-1.98M-6.15M-9.91M32.35M108.86M1.4M-2.68M2.76M-12.63M-2.3M-5.58M-4.41M-15.45M-6.2M-2.41M-3.75M-3.11M-1.35M-521K473K4.41M-654K-8.66M108.86B
Debt Issued (Net)-1.92M-1.88M-1.73M-1.59M-1.46M-1.34M-22.23M3.77M-1.01M8.52M-10.72M-1.92M-8.7M-347K-9.48M-2.01M-823K-2.48M-764K121K409K743K0000
Equity Issued (Net)-15.82M-13.52M203K-139K-11.14M63.02M163.94M0000000-4M-2.07M-430K000000000
Dividends Paid00000000-3.84M-3.84M-3.89M-3.89M0-3.93M-4.05M-4.16M-4.24M0-4.75M-5.27M-17.4M-3.15M-6.42M-3.15M0-3.38B
Share Repurchases-15.82M-13.63M0-139K-11.14M-1.25M000-2.11M000-2M-4M-2.07M-430K000000000
Other Financing-13.68M-7.27M-457K-4.42M2.69M-29.33M-32.84M-2.37M2.17M-5.76M1.98M3.5M3.12M-4.06M-1.97M-2.12M-1.16M2.98M2.4M3.81M-930K2.88M10.84M2.5M-8.66M112.24B
Net Change in Cash-7.56M-1.4M-44.68M-20.04M-7.12M20.52M99.29M6.68M-528K-59K601K26K-62K-135K9K104K38K56K-61K-152K173K-5K3K-294K243K99.29B
Free Cash Flow27.72M29.44M-28.19M-13.89M2.79M-5.91M-9.56M5.28M2.15M-2.82M13.23M2.33M5.52M4.27M15.46M14.3M2.44M3.7M-959K-505K694K-1.48M-4.41M-4.63M-8.59M-2.88B
FCF Margin %15.24%17.87%-26.04%-9.56%1.29%-2.44%-5.32%3.32%1.56%-2.62%9.81%1.93%4.33%2.06%6.84%7.53%1.08%1.34%-0.44%-0.22%0.49%-1.04%-3.78%-5.24%-5.05%-
FCF Growth %201.65%204.44%-102.94%-597.71%147.25%38.24%-281.02%145.31%176.38%-121.31%468.1%-57.8%29.22%-72.37%8.07%485.75%-34.04%486.03%-89.9%-172.77%146.96%66.49%4.81%46.05%99.7%-
FCF per Share0.360.40-0.39-0.200.04-0.09-0.150.080.04-0.050.300.050.120.100.390.360.060.10-0.03-0.020.01-0.03-0.08-0.08-0.15-6.73
FCF Conversion (FCF/Net Income)-1.07x-0.83x0.49x-0.05x-0.31x-0.17x-1.25x-1.85x-3.82x0.10x-1.93x-0.17x-0.50x-1.84x2.16x10.25x1.02x3.74x-0.03x0.02x-0.05x0.01x0.85x0.36x0.58x-0.31x
Interest Paid119K0563K693K803K758K7.26M3.3M2.48M2.4M1.32M1.52M1.5M1.53M1.81M1.73M2.1M2.98M3M3.09M3.17M2.75M0000
Taxes Paid00132K147K188K60K64K40K19K26K60K65K879K849K5.9M4.49M3.14M337K515K14K11K65K0000

Key Metrics

Growth RegimeAccelerating
ProfitabilityNegative
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

Federal budget cycle dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

As reported in recent financial filings, Telos Corporation exhibits a persistent disconnect between net income and operating cash flow, with the OCF/NI ratio reaching 4.27 in 2026Q1, suggesting that reported earnings significantly understate the actual cash-generating capacity of the underlying business model during this growth phase.

The frequent divergence between net losses and positive operating cash flow indicates that non-cash charges and working capital adjustments are the primary drivers of liquidity. Investors should monitor whether this trend reflects genuine operational efficiency or merely the timing of federal contract milestones that inflate cash inflows relative to accounting profit.

FCF Turnaround Following Operational Losses

Based on the provided cash flow data, Telos has successfully transitioned from a period of negative free cash flow in 2024, where it reached a low of -$14.8 million, to a positive $6.4 million in 2026Q1, signaling a potential stabilization in its core operational cash trajectory.

The shift toward positive free cash flow margins suggests that the company is beginning to manage its cost structure more effectively relative to its revenue expansion. However, the sustainability of this trajectory remains contingent on the company's ability to maintain these margins without relying on aggressive working capital management.

Asset-Light Model Supports Cash Preservation

According to historical cash flow statements, Telos maintains a disciplined capital expenditure profile, with CapEx/Revenue ratios consistently remaining below 5% in most quarters, which underscores an asset-light operational strategy that prioritizes software-driven scalability over heavy investment in physical infrastructure or manufacturing capacity.

The low capital intensity allows the company to preserve cash even during periods of negative net income, providing a buffer against operational volatility. This approach appears prudent given the company's focus on federal software integration, where the primary investment is human capital rather than depreciable hardware assets.

Working Capital Volatility Impacts Liquidity

As indicated by the quarterly cash flow data, working capital changes have been highly erratic, swinging from a significant outflow of $11.2 million in 2024Q4 to a positive inflow of $6.2 million in 2025Q2, reflecting the inherent lumpiness of federal government contract payment cycles.

This volatility suggests that the company's cash position is highly sensitive to the timing of government billing and collection processes. Analysts should be cautious, as these fluctuations can create a misleading impression of operational health if viewed in isolation from the broader contract lifecycle.

Aggressive Share Repurchases Amid Losses

Based on reported figures, Telos has consistently utilized cash for share repurchases, totaling $2.2 million in 2026Q1 alone, despite the company reporting persistent net losses, which warrants further investigation into the strategic rationale for returning capital while the business is still in a cash-burning phase.

The decision to prioritize buybacks while operating at a net loss may suggest management's confidence in the long-term durability of their federal contracts. However, this deployment strategy may be viewed as aggressive given the need to fund ongoing research and development to maintain competitive relevance.

TLS — Frequently Asked Questions

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

How much cash does Telos Corporation (TLS) generate from operations?

Telos Corporation (TLS) generated $30.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Telos Corporation's free cash flow?

Telos Corporation (TLS) generated $29.4M 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 Telos Corporation's capital expenditure (CapEx)?

Telos Corporation (TLS) spent $0.7M 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 Telos Corporation distribute cash to shareholders?

In 2025, Telos Corporation (TLS) spent $13.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.