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
VICRVicor Corporation
$326.93$14.7B
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
HomeStocksVICRCash Flow

Vicor Corporation (VICR) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion efficiency is strained, highlighted by a negative 14.5% free cash flow margin in 2026Q1 and an operating cash flow to net income ratio of -0.19.

VICR 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'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations115.48M139.55M50.84M74.53M22.94M54.88M34.74M22.21M36.17M-2.46M544K11.47M2.19M-4.69M17.24M26.41M16.89M24.8M9.06M-17.82M14.33M29.27M15.88M19.43M17.83M39.17M38.88M10.1M30.8M26.1M29.7M
Operating CF Margin %-34.23%14.16%18.4%5.75%15.27%11.71%8.45%12.42%-1.08%0.27%5.21%0.97%-2.35%7.89%10.44%6.74%12.53%4.41%-9.1%7.46%16.32%9.26%12.83%11.68%19.99%15.09%5.32%18.71%16.09%20.48%
Operating CF Growth %325.17%174.47%-31.78%224.9%-58.2%57.97%56.42%-38.59%1567.98%-552.94%-95.26%423.37%146.72%-127.21%-34.72%56.31%-31.87%173.62%150.86%-224.35%-51.04%84.3%-18.27%8.99%-54.48%0.75%284.92%-67.21%18.01%-12.12%0%
Net Income136.69M118.56M6.14M53.6M25.43M56.63M17.92M14.11M31.85M258K-6.26M5.16M-14.07M-23.5M-3.8M9.31M33.54M4.09M-3.6M5.33M-29.74M3.92M-3.72M-19.54M-15.94M-559K33.92M19.1M15.8M26.2M25.6M
Depreciation & Amortization20.93M20.79M18.63M17.24M13.78M11.71M11.06M10.33M9.25M8.89M8.44M9.14M9.8M10.01M10.42M11.01M10.22M10.2M10.52M11.62M13.99M17.66M21.9M23.2M22.26M19.98M18.33M15.8M11.6M8.3M8.3M
Stock-Based Compensation16.29M16.79M15.3M12.87M10.26M05.88M3.04M01.74M506K1.78M1.63M2.45M1.24M1.92M871K657K0000000000000
Deferred Taxes-27.53M-27.2M6K-34K-72K18K-21K60K-55K-172K-78K-183K18K4.49M-369K148K-6.27M-74K127K104K86K-133K0-1.05M1.17M-902K764K900K300K-200K0
Other Non-Cash Items-27.61M996K19.5M43K7.56M6.96M19K-148K10K74K-31K-5.12M-267K52K1.88M-106K-342K5.31M2.51M202K38.95M848K644K1.2M3.31M180K8.3M100K100K00
Working Capital Changes-3.32M9.62M-8.73M-9.19M-34.01M-20.43M-117K-5.18M-8.28M-13.25M-2.03M685K5.07M1.81M7.86M4.13M-21.12M4.62M-3.98M-36.63M-9.46M6.99M-2.94M15.62M7.03M20.46M-22.43M-25.8M3M-8.2M-4.2M
Change in Receivables0-7.76M-483K12.64M-10.59M-14.3M-2.82M5.71M-8.83M-9.21M780K2.2M-1.15M-821K4.05M7.55M-11.93M2.15M0000000000000
Change in Inventory014.71M457K-5.24M-34.2M-10.13M-8.05M-1.81M-10.83M-9.31M-3.68M1.88M3.2M33K5.59M-162K-13.93M5.29M-3.31M-997K-4.85M0-4.09M8.36M03.51M-11.43M-3.6M-4.4M-2.3M0
Change in Payables00-1.84M-11.15M4.4M2.5M8.67M-7.34M7.45M3.19M339K-1.3M300K4.58M-1.67M00-4.52M0000000000000
Cash from Investing-28.16M-20.32M-23.6M-33.45M-18.97M-43.66M-78.82M-12.48M-18.24M-12.53M-8.52M-4.27M-4.03M-5.08M-4.08M2.53M3.77M-5.91M7.18M13.9M4.39M-24.7M-19.17M-25.6M-1.96M-46.24M-22.35M-15.7M-41.8M-26.4M-16.4M
Capital Expenditures-28.16M-20.32M-23.6M-33.45M-63.97M-47.76M-28.65M-12.48M-18.21M-12.54M-8.43M-9.09M-7.13M-6.18M-7.4M-7.47M-12.1M-10.64M-8.27M-9.86M-5.6M-9.52M-5.02M-5.8M-10.77M-22.39M-16.78M-14.8M-38.2M-20.2M-14.3M
CapEx % of Revenue5.97%4.98%6.57%8.26%16.03%13.29%9.66%4.75%6.25%5.51%4.21%4.13%3.16%3.1%3.38%2.95%4.83%5.38%4.02%5.03%2.92%5.31%2.93%3.83%7.06%11.43%6.52%7.79%23.21%12.45%9.86%
Acquisitions0000000057K14K-370K4.61M22K033K10K421K32K25K129K88K06K00034K0000
Investments-------------------------------
Other Investing00000000-28K19K-91K-204K-43K75K-81K-55K172K322K-14K-27K-176K0-2.41M-2.84M9.07M-788K-4K-900K-3.6M-6.2M-2.1M
Cash from Financing20.97M6.32M7.99M10.6M4.44M10.09M121.04M4.37M8.39M3.08M1.11M604K626K-18.05M-264K-6.38M-11.74M-1.27M-13.46M-11.92M-16.6M-6.99M-2.12M-1.79M-1.16M1.38M-22.53M15.6M-15M11.5M-5M
Debt Issued (Net)00000000-----------------------
Equity Issued (Net)16.17M6.32M-497K10.6M4.44M10.24M109.68M0-----------------------
Dividends Paid0000000-139K0000-162K-531K-378K-6.27M-12.51M0-13.66M-12.57M-11.34M-5.03M-3.37M00000000
Share Repurchases-35.17M-35.17M-497K0000000000-17.1M000000-10.84M-5.54M-1.09M-2.56M-1.41M-138K-32.99M-8.6M-17.6M-700K-13M
Other Financing4.79M08.49M00-153K11.36M4.5M-270K-225K-471K-216K626K-451K105K-557K-339K-1.27M0000000006.1M300K0-100K
Net Change in Cash108.15M125.53M35.05M51.61M8.19M20.68M77.07M14.11M26.33M-11.94M-6.81M7.79M-1.15M-28.21M12.65M22.63M9.05M17.59M2.62M-15.84M2.16M-2.25M-5.45M-8.15M14.64M-5.43M-6.19M10.2M-84.9M-73.6M-65.2M
Free Cash Flow87.32M119.23M27.24M41.08M-41.03M7.12M6.09M9.73M17.96M-15.01M-7.88M2.38M-4.94M-10.87M9.84M18.94M4.79M14.15M798K-27.68M8.73M19.75M10.86M13.63M7.06M16.78M22.09M-4.7M-7.4M5.9M15.4M
FCF Margin %18.51%29.24%7.59%10.14%-10.28%1.98%2.05%3.7%6.17%-6.59%-3.94%1.08%-2.19%-5.46%4.5%7.49%1.91%7.15%0.39%-14.13%4.54%11.01%6.33%9%4.63%8.57%8.58%-2.48%-4.5%3.64%10.62%
FCF Growth %83.81%337.7%-33.68%200.12%-676.22%16.93%-37.39%-45.85%219.66%-90.37%-431.68%148.15%54.58%-210.43%-48.04%295.35%-66.15%1673.81%102.88%-417.12%-55.82%81.9%-20.35%93.16%-57.93%-24.05%570.09%36.49%-225.42%-61.69%9.22%
FCF per Share1.852.650.600.91-0.910.160.140.230.44-0.38-0.200.06-0.13-0.280.240.450.110.340.02-0.660.210.470.260.330.170.400.51-0.11-0.170.140.36
FCF Conversion (FCF/Net Income)0.64x1.18x8.30x1.39x0.90x0.97x1.94x1.58x1.14x-14.75x-0.09x2.33x-0.16x0.20x-4.23x2.99x0.51x8.86x-2.52x-3.34x-0.48x7.47x-4.27x-0.99x-1.12x-70.07x1.15x0.53x1.95x1.00x1.16x
Interest Paid00000000-----------------------
Taxes Paid004.3M4.15M1.26M079K2.19M-----------------------

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

High Customer Concentration Risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

According to recent quarterly filings, Vicor's operating cash flow to net income ratio has fluctuated wildly, reaching a low of -0.19 in 2026Q1, which suggests that reported earnings are frequently decoupled from the actual cash generated by the company's core manufacturing operations.

The significant volatility in the OCF/NI ratio indicates that accounting accruals and non-operating items are playing an outsized role in the company's bottom-line presentation. Investors should monitor this divergence, as it suggests that the reported net income may not be a reliable proxy for the company's ability to fund its own growth through internal cash generation.

Free Cash Flow Volatility Persists

As reported in financial statements, Vicor's free cash flow trajectory has been highly inconsistent, swinging from a peak margin of 41.8% in 2025Q2 to a negative 14.5% in 2026Q1, reflecting the lumpy nature of project-based revenue and the high fixed-cost burden of its manufacturing model.

The inability to maintain positive free cash flow across consecutive quarters highlights the sensitivity of the business to shifts in product mix and factory utilization. This erratic performance suggests that the company's cash flow profile remains highly dependent on the timing of large-scale design wins rather than a steady, predictable stream of operational cash.

Working Capital Swings Impact Liquidity

Based on Vicor's reported figures, working capital changes have been a major source of cash flow instability, with a significant $13.3 million outflow in 2025Q4 following a $15.1 million inflow in 2025Q2, indicating potential inefficiencies in inventory management or collection cycles.

These sharp swings in working capital suggest that the company's build-to-stock strategy for modular components may be creating periodic liquidity pressures. Analysts should investigate whether these fluctuations are driven by strategic inventory builds for anticipated AI demand or by difficulties in aligning production schedules with actual customer delivery requirements.

Capital Allocation Prioritizes Share Buybacks

Data from recent financial disclosures shows that Vicor has utilized cash for share repurchases, including $17.6 million in 2025Q2, even during periods where operating cash flow was highly volatile, which may indicate a management preference for returning capital despite inconsistent internal cash generation.

The decision to prioritize buybacks while simultaneously managing the high capital intensity of the Andover facility warrants further investigation into the company's long-term capital allocation strategy. Investors should consider whether these repurchases are an efficient use of cash given the ongoing need to fund capacity expansion and maintain a competitive technical edge.

VICR — Frequently Asked Questions

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

How much cash does Vicor Corporation (VICR) generate from operations?

Vicor Corporation (VICR) generated $139.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Vicor Corporation's free cash flow?

Vicor Corporation (VICR) generated $119.2M 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 Vicor Corporation's capital expenditure (CapEx)?

Vicor Corporation (VICR) spent $20.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Vicor Corporation distribute cash to shareholders?

In 2025, Vicor Corporation (VICR) spent $35.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.