VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
MinerviniVCP SetupsTrend Template
O'NeilCup with HandleFlat BaseDouble BottomCANSLIM Leaders
QullamaggieHigh Tight FlagsFlag BreakoutsEpisodic PivotsMomentum Leaders
KellWedge PopEMA Crossback
LivermorePivotal Points
PatternsFalling Wedge & ChannelBase Breakouts
View All Playbooks...
BreakoutsScanner
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
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
BreakoutsScanner
WatchlistPricing
Ctrl K
Pricing
VSEC
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

  • Screener
  • Scanner
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • Pricing
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsScannerWatchlist
VSECVSE Corporation
$172.81$4.8B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksVSECCash Flow

VSE Corporation (VSEC) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow swung from negative $68.7M in 2026Q1 to $46.6M in 2026Q3 (an 8.6% FCF margin), while acquisition outflows of roughly $1.8B in 2026Q2 mean headline cash figures reflect deal activity and investors should monitor whether operating cash conversion sustains.

Income StatementBalance SheetCash FlowRatios

VSEC Cash Flow Statement

Annual statement

VSEC Cash Flow Statement

VSE Corporation (VSEC) cash flow statement — 30-year operating, investing & financing cash flows

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 Operations58.93M26.99M-31.04M-21.83M8.05M-17.6M35.76M17.99M18.86M50.42M47.19M37.57M49.72M56.6M59.48M34.26M17.79M24.39M22.93M8.25M1.63M15.63M-8.71M6.39M4.98M1.41M2.02M4.2M3.4M8.1M-4.4M
Operating CF Margin %-2.43%-2.87%-2.54%1.2%-2.34%5.4%2.39%2.7%6.63%6.82%7.04%11.72%12%10.88%5.54%2.05%2.4%2.2%1.26%0.45%5.58%-4.03%4.75%3.7%1.26%1.65%2.67%1.89%5.2%-3.66%
Operating CF Growth %198.64%186.96%-42.18%-371.13%145.74%-149.22%98.74%-4.57%-62.6%6.84%25.6%-24.42%-12.16%-4.84%73.6%92.61%-27.06%6.37%177.95%405.7%-89.56%279.46%-236.32%28.3%253.3%-30.25%-51.9%23.53%-58.02%284.09%-1000%
Net Income118.41M53.49M15.32M39.13M28.06M7.97M-5.17M37.02M35.08M39.1M26.79M24.92M19.36M22.85M21.29M20.55M23.69M24.02M19.04M14.1M7.79M6.17M3.44M2.01M652K855K968K1.5M1.6M-1.4M1.7M
Depreciation & Amortization77.78M39.92M28.76M23.42M24.6M25.6M24.14M26.93M25.22M25.88M26.05M25.54M18.77M20.02M21.16M15.1M8.94M7.62M5.44M3.46M1.88M1.42M1.32M1.18M1.41M1.37M1.56M1.9M1.9M4.1M1.5M
Stock-Based Compensation12.99M08.31M7.74M4.46M3.93M2.86M3.26M3.03M3.07M2.11M2.08M1.74M1.58M744K1.03M1.71M1.24M956K000000000000
Deferred Taxes32M-58K-10M-1.98M-1.14M-4.36M106K-505K-1.37M-10.53M-1.15M84K3.08M-874K-1.25M1.28M-728K558K1.24M-805K-614K-326K-273K646K-274K212K-45K-500K300K-1.3M500K
Other Non-Cash Items-11.43M46.76M33.42M2.29M2.18M24.36M35.9M1.9M-1.7M71.79M-1.33M426K3.18M1.22M4.62M-2.49M77K-654K10K551K308K762K433K21K625K-302K214K-100K100K-200K300K
Working Capital Changes-179.56M-113.13M-106.86M-92.42M-50.12M-75.1M-22.07M-50.62M-41.41M-7.09M-5.28M-15.48M3.57M11.81M12.91M-1.22M-15.89M-8.4M-3.76M-9.06M-7.74M7.6M-13.63M2.53M2.56M-728K-680K400K-600K6.9M-8.4M
Change in Receivables-35.61M-35.1M-32.46M-20.77M-33.03M-9.41M7.73M-3.33M-3.75M2.88M-22.75M-8.14M19M14.13M29.27M38.65M000000000000000
Change in Inventory-178.76M-56.87M-31.67M-87.53M-59.1M-80.02M-50.17M-44.22M-35.56M3.75M-27.22M-10.38M-10.05M2.24M435K-4.76M0004.46M-186K4.23M-8.5M00000000
Change in Payables32.56M-10.93M-31.76M23.91M36.19M33.21M3.5M7.72M-7.41M-23.59M54.74M-362K-1.22M1.92M-17.28M-31.6M-35.68M-43.15M65.51M000000000000
Cash from Investing-2.22B-276.45M-263.67M-235.69M-2.38M-61.63M20.22M-122.81M-1.29M-3.01M-6.47M-205.19M-3.41M-4.42M-25.47M-182.92M-36.68M-10.28M-28.77M-20.49M-5.62M-1.67M-2.7M-720K-521K-2.03M-1.12M-1.1M-1.6M-2.7M-2.7M
Capital Expenditures-31.47M-21.28M-20.7M-18.67M-11.21M-10.52M-4.43M-9.63M-3.12M-3.74M-6.55M-10.56M-3.41M-4.42M-20.86M-6.63M-4.8M-8.63M-10.02M-8.73M-5.62M-1.67M-2.7M-720K-521K-2.03M-424K-1.2M-1.6M-2.2M-2.5M
CapEx % of Revenue1.95%1.91%1.92%2.17%1.67%1.4%0.67%1.28%0.45%0.49%0.95%1.98%0.81%0.94%3.82%1.07%0.55%0.85%0.96%1.34%1.54%0.59%1.25%0.54%0.39%1.82%0.35%0.76%0.89%1.41%2.08%
Acquisitions-2.18B-255.17M-283.12M-218.58M0-53.34M21.77M-113.18M1.7M732K-63K-195.13M00-4.61M-174.94M-30.2M-1.65M-18.75M-11.76M00000000000
Investments-------------------------------
Other Investing-14.32M040.16M1.56M8.84M2.22M2.88M4K122K732K143K507K00-4.61M-1.34M-1.68M-1.65M00000000-700K100K0-500K-200K
Cash from Financing2.22B289.79M315.81M264.97M-5.71M79.37M-56.34M105.39M-18.02M-47.21M-41.04M168.09M-46.26M-53.46M-32.95M143.35M16.64M-6.72M6.37M3.6M15K-1.37M1.7M-34K-456K179K-311K-3.1M-1.8M-5.8M6.9M
Debt Issued (Net)539.47M-138.83M-500K144.39M1.88M33.27M-19.34M110.07M-12.42M-43.9M-19.54M185.1M-41.94M-51.22M-24.58M146.46M17.78M-6.68M6.59M81K0-1.58M1.58M0-351K351K0-2.8M-1.1M-1.6M7.3M
Equity Issued (Net)1.72B442.17M326M130.02M899K52.02M-690K00000000-1.75M0002.02M318K715K518K315K244K169K20K100K100K-100K0
Dividends Paid-10.02M-8.26M-7.06M-5.44M-5.11M-4.43M-3.97M-3.73M-3.26M-2.82M-2.48M-2.26M-2.03M-1.81M-1.58M-1.36M-1.14M-974K-862K-741K-615K-510K-401K-349K-349K-341K-331K-300K-300K-300K-300K
Share Repurchases000000-690K-955K0-500K-499K-342K0000000000000000-800K-100K0
Other Financing-24.73M-5.28M-2.63M-4M-3.38M-1.49M-32.34M-955K-2.34M-500K-19.01M-14.75M-2.29M-437K-6.79M0-1.84M931K640K2.25M312K000000-100K-100K-100K-100K
Net Change in Cash57M40.33M21.1M7.45M-40K140K-356K572K-462K196K-312K477K43K-1.28M1.05M-5.31M-2.26M7.39M529K-8.64M-3.97M12.59M-9.71M5.63M4M-438K585K00-400K-200K
Free Cash Flow27.46M5.71M-51.74M-40.49M-3.16M-28.12M31.33M8.36M15.74M46.68M40.65M27.01M46.3M52.18M38.61M27.63M12.98M15.75M12.91M-483K-3.99M13.96M-11.41M5.67M4.46M-617K1.6M3M1.8M5.9M-6.9M
FCF Margin %1.7%0.51%-4.79%-4.71%-0.47%-3.75%4.74%1.11%2.26%6.14%5.88%5.06%10.92%11.06%7.06%4.47%1.5%1.55%1.24%-0.07%-1.1%4.98%-5.28%4.21%3.32%-0.55%1.31%1.91%1%3.78%-5.75%
FCF Growth %1.91%111.03%-27.77%-1181.08%88.76%-189.75%274.63%-46.85%-66.28%14.84%50.48%-41.66%-11.27%35.14%39.77%112.79%-17.58%22.02%2772.67%87.89%-128.56%222.37%-301.31%27.15%822.37%-138.66%-46.8%66.67%-69.49%185.51%-176%
FCF per Share0.860.27-2.88-2.85-0.25-2.232.840.761.444.293.752.504.314.883.642.621.241.531.27-0.05-0.411.46-1.230.630.51-0.070.190.350.210.69-0.79
FCF Conversion (FCF/Net Income)0.23x0.50x-1.02x-0.56x0.29x-2.21x-6.92x0.49x0.54x1.29x1.76x1.51x2.57x2.48x2.79x1.67x0.75x1.02x1.20x0.58x0.21x2.53x-2.53x3.18x7.63x1.65x2.09x2.80x2.13x-5.79x-2.59x
Interest Paid0037.08M35.04M16.42M12.15M13.94M13.47M7.52M7.61M8.23M6.62M2.13M4.19M5.51M3.15M359K119K214K000000000000
Taxes Paid0012.23M13.94M10.33M7.54M4.76M11.64M9.53M16.35M18.89M15.95M9.93M15.64M10.69M12.63M15.47M15.73M10.92M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital drag on FCF

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Operating Cash Flow Lags Reported Earnings

According to the reported quarterly cash flow data, VSEC's operating cash flow was negative $62.3M in 2026Q1 against net income of $29.1M, and cumulative OCF over the ten quarters shown sits well below cumulative net income, pointing to weak earnings conversion.

The OCF-to-net-income ratio swings erratically, from 5.06 to 6.42 in several quarters where net income was small or negative, which mechanically reflects tiny denominators rather than genuine cash strength. The more informative pattern is the repeated quarters where large working capital outflows absorbed operating earnings, suggesting that reported profits are being tied up in receivables or inventory. Investors should monitor whether conversion normalizes, since persistent gaps would question the quality of the reported earnings base.

Working Capital Absorbs Operating Cash

Based on VSEC's reported figures, working capital changes consumed $113.5M in 2026Q1 and $37.9M in 2026Q2, the two largest drains in the ten-quarter window, which accounts for most of the operating cash shortfall in those periods.

The swings between large outflows and occasional inflows, such as the $29.4M release in 2024Q4, indicate a lumpy cycle tied to contract milestones and billing timing rather than steady collections efficiency. This pattern is consistent with percentage-of-completion revenue recognition, where earnings can run ahead of billings. The pattern warrants further investigation into unbilled receivables and inventory levels before concluding how much of the drag is timing versus permanent.

Free Cash Flow Turns Positive Recently

As reported in the quarterly statements, VSEC's free cash flow reached $46.6M in 2026Q3 with an 8.6% FCF margin, the strongest print in the window, though it followed two quarters of sharply negative FCF including a $68.7M outflow in 2026Q1.

The recent positive run suggests working capital may have stabilized, but two consecutive strong quarters are not yet enough to establish a durable trend across the ten-quarter history. Capex remained modest at roughly 1.1% to 2.8% of revenue, so the FCF volatility is driven almost entirely by working capital rather than investment intensity. Sustained positive FCF would be a more meaningful signal once it persists across additional reporting periods.

Light Capital Intensity Limits Reinvestment

Based on reported figures, VSEC's capital expenditure ran between 1.1% and 2.8% of quarterly revenue over the ten quarters, with the 2026Q3 CapEx of $9.4M representing 1.7% of revenue against $30.1M of quarterly depreciation and amortization.

Capex consistently falling below depreciation and amortization suggests the asset base is being run down or that a meaningful share of depreciation relates to acquired intangibles rather than physical equipment. The low intensity is consistent with a distribution-oriented model that relies on inventory rather than plant. Whether this underinvestment is sustainable depends on the maintenance requirements of the MRO operations, which are not separately disclosed in the supplied data.

Acquisition Outflows Obscure Organic Cash

As reported in the cash flow statement, acquisition spending reached roughly $1.8B in 2026Q2 and $346.2M in 2025Q4, meaning headline cash figures in those periods reflect deal activity rather than the operating business.

Large acquisition outflows make period-to-period comparisons of cash generation difficult and may flatter or depress apparent FCF depending on timing. The recurring acquisition spending also implies that reported growth may be partly purchased rather than organic, which connects to the unverified organic growth claim in the prior income statement analysis. Investors should evaluate cash generation excluding acquisitions before drawing conclusions about underlying cash strength.

VSEC — Frequently Asked Questions

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

How much cash does VSE Corporation (VSEC) generate from operations?

VSE Corporation (VSEC) generated $27.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is VSE Corporation's free cash flow?

VSE Corporation (VSEC) generated $5.7M 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 VSE Corporation's capital expenditure (CapEx)?

VSE Corporation (VSEC) spent $21.3M 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 VSE Corporation distribute cash to shareholders?

In 2025, VSE Corporation (VSEC) returned $8.3M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.