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
TSSI
← 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
TSSITSS, Inc.
$11.32$318M
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
HomeStocksTSSICash Flow

TSS, Inc. (TSSI) Cash Flow Statement

21Y historyFree accessUpdated daily

Free cash flow remains highly unstable, fluctuating between a 55.1% margin in 2024Q3 and a negative 69.1% margin in 2023Q4, driven by massive working capital swings.

TSSI 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'05
Cash from Operations-702K34.86M15.3M-8.27M14.71M-10.45M10M3.02M1.9M-45K2.23M-1.55M622K-2.08M-462.43K-3.68M8.7M-7.62M3.81M-4.55M-780.5K-252.07K
Operating CF Margin %-14.19%10.33%-15.2%48.02%-38.13%22.18%9.2%8.51%-0.25%8.15%-5.26%2.22%-4.67%-0.97%-9.98%11.61%-15.83%3.72%-9.03%--
Operating CF Growth %332.78%127.92%284.98%-156.21%240.76%-204.55%231.58%58.68%4322.22%-102.02%243.81%-349.52%129.98%-348.73%87.42%-142.28%214.15%-299.71%183.75%-483.58%-209.63%-
Net Income14.42M15.13M5.98M74K-73K-1.3M79K126K2.44M766K-1.02M-2.21M-2.8M-2.79M-3.96M2.67M851.26K-18.79M-32.93M-7.38M645.27K131.54K
Depreciation & Amortization4.8M3.77M608K320K383K536K529K370K385K481K602K566K392K357.93K291.71K233.73K342.22K1.95M3.81M2.96M00
Stock-Based Compensation3.15M3.96M1.24M581K530K469K392K358K241K68K193K499K499K401.81K500.44K510.84K554.82K2.18M2.03M1.41M00
Deferred Taxes-7.6M-7.92M000000-1.14M-287K-1.11M-510K-490K-338.01K2.12M-2.55M8.72K12.76M25.99M-499.15K-358.68K-132K
Other Non-Cash Items12.23M11.01M0022K141K-684K190K182K47K224K562K645K449.38K-27K1.5M-36.48K77.49K135.04K-142.99K-2.07M0
Working Capital Changes-27.71M8.92M7.48M-9.24M13.85M-10.3M9.68M1.97M-205K-1.12M3.34M-464K2.38M-151.73K616.4K-6.03M6.98M-5.8M4.78M-898.92K1M-251.62K
Change in Receivables1.89M1.54M-12.22M-1.86M-557K-698K2.33M-3.14M-478K1.45M5.41M-2.63M3.85M-1.36M1.49M0000000
Change in Inventory11.69M1.31M-15.33M-1.48M-15K-650K1.16M-1.25M26K-75K7K88K63K-84.37K00000000
Change in Payables-35.04M-1.64M000006.43M369K-2.47M-2.1M2.06M-2.04M1.84M-1.13T-2.03T1.38T-12.41T7.18T7.69M162.76K104.25K
Cash from Investing-18.4M-32.74M-8.48M-257K-536K-64K-396K-419K1.9M102K502K-411K-507K-1.84M-232.7K-26.37K281.29K-498.18K-2.36M26.29M-224.7K-41.96M
Capital Expenditures-18.4M-32.74M-8.48M-257K-536K-64K-396K-594K-242K-212K-290K-411K-507K-371.16K-259.7K-163.26K-105.58K-211.19K-269.82K-357.97K00
CapEx % of Revenue9.11%13.33%5.73%0.47%1.75%0.23%0.88%1.81%1.08%1.16%1.06%1.39%1.81%0.84%0.54%0.44%0.14%0.44%0.26%0.71%--
Acquisitions0000000175K2.14M314K792K00-1.47M0-28.73K386.86K-1.05M-2.09M-18.03M00
Investments----------------------
Other Investing000000002.14M314K792K0030027K136.89B386.86B766.2K-2.09T44.67M-224.7K-41.96M
Cash from Financing59.55M60.17M4.58M-40K-1.77M-504K733K-96K108K59K-1.71M1.72M-2.03M1.6M-428.04K-545.65K-260.29K-2.07M-2.17M-8.57M20K43.18M
Debt Issued (Net)8.77M9.75M8.2M0-2.04M-352K890K0063K-1.71M791K-2.03M1.8M-375K-180K-135.45K-1.98M-2.12M-2.26M0-12.5K
Equity Issued (Net)50.77M50.42M-4.49M-40K-93K-152K-172K-96K108K-4K-1K-19K0-8.19K-53.04K-365.65K-124.84K-90.59K-55.18K-1.96M046.8M
Dividends Paid0000000000000000000000
Share Repurchases-4.61M-4.9M-4.49M-40K-134K-197K-174K-158K-6K-4K-1K-19K0-8K-53.04K-365.65K-124.84K-90.59K-55.18K-2.04M0-25K
Other Financing10K0863K0367K015K0000945K0-194.02K00000-4.34M20K-3.6M
Net Change in Cash35.45M62.29M11.39M-8.57M12.4M-11.02M10.33M2.5M3.91M116K1.02M-246K-1.91M-2.32M-1.12M-4.25M8.72M-10.19M-724.05K13.16M-985.2K967.55K
Free Cash Flow-19.11M2.12M6.81M-8.53M14.18M-10.52M9.6M2.42M1.66M-257K1.94M-1.96M115K-2.45M-722.12K-3.84M8.59M-7.83M3.54M-4.91M-780.5K-252.07K
FCF Margin %-9.45%0.86%4.6%-15.67%46.27%-38.37%21.31%7.39%7.42%-1.4%7.09%-6.66%0.41%-5.51%-1.51%-10.42%11.47%-16.27%3.46%-9.74%--
FCF Growth %-291.63%-68.88%179.91%-160.14%234.8%-209.53%296.57%46.02%745.14%-113.23%198.93%-1806.96%104.7%-238.75%81.2%-144.7%209.73%-320.87%172.15%-529.44%-209.63%-
FCF per Share-0.770.090.28-0.390.71-0.570.460.120.09-0.020.13-0.130.01-0.17-0.05-0.260.61-0.620.29-0.42-0.08-0.03
FCF Conversion (FCF/Net Income)-1.32x2.30x2.56x-111.74x-201.53x8.06x126.54x23.93x0.78x-0.06x-2.18x0.70x-0.22x0.74x0.12x-2.00x10.22x0.41x-0.12x0.62x-1.21x-1.92x
Interest Paid453K02.6M1.96M944K154K154K231K223K273K314K276K155K146K136.35K166.42K339.74K126.44K377.2K000
Taxes Paid3K079K47K43K62K62K71K57K43K70K78K27K6K6.57K73.07K132.9K116.41K24.6K000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

As reported in financial statements, TSSI exhibits extreme volatility in the relationship between net income and operating cash flow, with OCF/NI ratios swinging from a high of 176.40 in 2024Q1 to a negative 50.14 in 2023Q4, indicating that reported earnings are poor proxies for cash generation.

The wide divergence between net income and operating cash flow suggests that TSSI's accounting earnings are heavily influenced by non-cash accruals and timing differences rather than realized cash inflows. Investors should monitor this disconnect, as it implies that the company's profitability may be more theoretical than operational in nature.

FCF Volatility Hinders Capital Stability

Based on TSSI's reported figures, free cash flow margins have fluctuated wildly between a positive 55.1% in 2024Q3 and a negative 69.1% in 2023Q4, demonstrating that the company's ability to generate sustainable cash remains highly sensitive to the timing of project-based revenue recognition and hardware procurement cycles.

The erratic FCF trajectory suggests that TSSI lacks a predictable cash engine, likely due to the lumpy nature of its systems integration contracts. This inconsistency makes it difficult to rely on internal cash generation to fund long-term growth, potentially necessitating future external financing if project cycles do not align.

Working Capital Swings Drive Liquidity

According to recent SEC filings, TSSI's cash flow is dominated by massive working capital swings, including a $35.5M inflow in 2024Q3 followed by a $20.1M outflow in 2026Q1, which suggests that the company's liquidity is primarily a function of customer deposit timing and inventory procurement management.

The significant impact of working capital changes on operating cash flow indicates that TSSI acts as a pass-through entity for hardware, where cash balances are likely inflated by customer prepayments. This dynamic warrants caution, as a slowdown in new project wins could lead to a rapid reversal of these cash inflows.

Capital Intensity Remains Highly Variable

As evidenced by the quarterly data, TSSI's capital expenditure as a percentage of revenue has ranged from a negligible 0.1% to a peak of 24.8% in 2025Q2, reflecting a business model that requires sporadic, heavy investment in facility infrastructure to support specific high-density integration projects.

The lack of a consistent CAPEX profile suggests that TSSI's infrastructure needs are project-specific rather than steady-state maintenance. This variability complicates the assessment of long-term capital intensity and suggests that the company may be forced to over-invest in capacity during peak demand periods, potentially pressuring margins.

TSSI — Frequently Asked Questions

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

How much cash does TSS, Inc. (TSSI) generate from operations?

TSS, Inc. (TSSI) generated $34.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is TSS, Inc.'s free cash flow?

TSS, Inc. (TSSI) generated $2.1M 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 TSS, Inc.'s capital expenditure (CapEx)?

TSS, Inc. (TSSI) spent $32.7M 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 TSS, Inc. distribute cash to shareholders?

In 2025, TSS, Inc. (TSSI) spent $4.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.