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.
VSE Corporation (VSEC) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 58.93M | 26.99M | -31.04M | -21.83M | 8.05M | -17.6M | 35.76M | 17.99M | 18.86M | 50.42M | 47.19M | 37.57M | 49.72M | 56.6M | 59.48M | 34.26M | 17.79M | 24.39M | 22.93M | 8.25M | 1.63M | 15.63M | -8.71M | 6.39M | 4.98M | 1.41M | 2.02M | 4.2M | 3.4M | 8.1M | -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 Income | 118.41M | 53.49M | 15.32M | 39.13M | 28.06M | 7.97M | -5.17M | 37.02M | 35.08M | 39.1M | 26.79M | 24.92M | 19.36M | 22.85M | 21.29M | 20.55M | 23.69M | 24.02M | 19.04M | 14.1M | 7.79M | 6.17M | 3.44M | 2.01M | 652K | 855K | 968K | 1.5M | 1.6M | -1.4M | 1.7M |
| Depreciation & Amortization | 77.78M | 39.92M | 28.76M | 23.42M | 24.6M | 25.6M | 24.14M | 26.93M | 25.22M | 25.88M | 26.05M | 25.54M | 18.77M | 20.02M | 21.16M | 15.1M | 8.94M | 7.62M | 5.44M | 3.46M | 1.88M | 1.42M | 1.32M | 1.18M | 1.41M | 1.37M | 1.56M | 1.9M | 1.9M | 4.1M | 1.5M |
| Stock-Based Compensation | 12.99M | 0 | 8.31M | 7.74M | 4.46M | 3.93M | 2.86M | 3.26M | 3.03M | 3.07M | 2.11M | 2.08M | 1.74M | 1.58M | 744K | 1.03M | 1.71M | 1.24M | 956K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 32M | -58K | -10M | -1.98M | -1.14M | -4.36M | 106K | -505K | -1.37M | -10.53M | -1.15M | 84K | 3.08M | -874K | -1.25M | 1.28M | -728K | 558K | 1.24M | -805K | -614K | -326K | -273K | 646K | -274K | 212K | -45K | -500K | 300K | -1.3M | 500K |
| Other Non-Cash Items | -11.43M | 46.76M | 33.42M | 2.29M | 2.18M | 24.36M | 35.9M | 1.9M | -1.7M | 71.79M | -1.33M | 426K | 3.18M | 1.22M | 4.62M | -2.49M | 77K | -654K | 10K | 551K | 308K | 762K | 433K | 21K | 625K | -302K | 214K | -100K | 100K | -200K | 300K |
| 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 | -15.48M | 3.57M | 11.81M | 12.91M | -1.22M | -15.89M | -8.4M | -3.76M | -9.06M | -7.74M | 7.6M | -13.63M | 2.53M | 2.56M | -728K | -680K | 400K | -600K | 6.9M | -8.4M |
| Change in Receivables | -35.61M | -35.1M | -32.46M | -20.77M | -33.03M | -9.41M | 7.73M | -3.33M | -3.75M | 2.88M | -22.75M | -8.14M | 19M | 14.13M | 29.27M | 38.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -178.76M | -56.87M | -31.67M | -87.53M | -59.1M | -80.02M | -50.17M | -44.22M | -35.56M | 3.75M | -27.22M | -10.38M | -10.05M | 2.24M | 435K | -4.76M | 0 | 0 | 0 | 4.46M | -186K | 4.23M | -8.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 32.56M | -10.93M | -31.76M | 23.91M | 36.19M | 33.21M | 3.5M | 7.72M | -7.41M | -23.59M | 54.74M | -362K | -1.22M | 1.92M | -17.28M | -31.6M | -35.68M | -43.15M | 65.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -2.22B | -276.45M | -263.67M | -235.69M | -2.38M | -61.63M | 20.22M | -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 Revenue | 1.95% | 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 | -218.58M | 0 | -53.34M | 21.77M | -113.18M | 1.7M | 732K | -63K | -195.13M | 0 | 0 | -4.61M | -174.94M | -30.2M | -1.65M | -18.75M | -11.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -14.32M | 0 | 40.16M | 1.56M | 8.84M | 2.22M | 2.88M | 4K | 122K | 732K | 143K | 507K | 0 | 0 | -4.61M | -1.34M | -1.68M | -1.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -700K | 100K | 0 | -500K | -200K |
| Cash from Financing | 2.22B | 289.79M | 315.81M | 264.97M | -5.71M | 79.37M | -56.34M | 105.39M | -18.02M | -47.21M | -41.04M | 168.09M | -46.26M | -53.46M | -32.95M | 143.35M | 16.64M | -6.72M | 6.37M | 3.6M | 15K | -1.37M | 1.7M | -34K | -456K | 179K | -311K | -3.1M | -1.8M | -5.8M | 6.9M |
| Debt Issued (Net) | 539.47M | -138.83M | -500K | 144.39M | 1.88M | 33.27M | -19.34M | 110.07M | -12.42M | -43.9M | -19.54M | 185.1M | -41.94M | -51.22M | -24.58M | 146.46M | 17.78M | -6.68M | 6.59M | 81K | 0 | -1.58M | 1.58M | 0 | -351K | 351K | 0 | -2.8M | -1.1M | -1.6M | 7.3M |
| Equity Issued (Net) | 1.72B | 442.17M | 326M | 130.02M | 899K | 52.02M | -690K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.75M | 0 | 0 | 0 | 2.02M | 318K | 715K | 518K | 315K | 244K | 169K | 20K | 100K | 100K | -100K | 0 |
| 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 Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -690K | -955K | 0 | -500K | -499K | -342K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -800K | -100K | 0 |
| 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 | -6.79M | 0 | -1.84M | 931K | 640K | 2.25M | 312K | 0 | 0 | 0 | 0 | 0 | 0 | -100K | -100K | -100K | -100K |
| Net Change in Cash | 57M | 40.33M | 21.1M | 7.45M | -40K | 140K | -356K | 572K | -462K | 196K | -312K | 477K | 43K | -1.28M | 1.05M | -5.31M | -2.26M | 7.39M | 529K | -8.64M | -3.97M | 12.59M | -9.71M | 5.63M | 4M | -438K | 585K | 0 | 0 | -400K | -200K |
| Free Cash Flow | 27.46M | 5.71M | -51.74M | -40.49M | -3.16M | -28.12M | 31.33M | 8.36M | 15.74M | 46.68M | 40.65M | 27.01M | 46.3M | 52.18M | 38.61M | 27.63M | 12.98M | 15.75M | 12.91M | -483K | -3.99M | 13.96M | -11.41M | 5.67M | 4.46M | -617K | 1.6M | 3M | 1.8M | 5.9M | -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 Share | 0.86 | 0.27 | -2.88 | -2.85 | -0.25 | -2.23 | 2.84 | 0.76 | 1.44 | 4.29 | 3.75 | 2.50 | 4.31 | 4.88 | 3.64 | 2.62 | 1.24 | 1.53 | 1.27 | -0.05 | -0.41 | 1.46 | -1.23 | 0.63 | 0.51 | -0.07 | 0.19 | 0.35 | 0.21 | 0.69 | -0.79 |
| FCF Conversion (FCF/Net Income) | 0.23x | 0.50x | -1.02x | -0.56x | 0.29x | -2.21x | -6.92x | 0.49x | 0.54x | 1.29x | 1.76x | 1.51x | 2.57x | 2.48x | 2.79x | 1.67x | 0.75x | 1.02x | 1.20x | 0.58x | 0.21x | 2.53x | -2.53x | 3.18x | 7.63x | 1.65x | 2.09x | 2.80x | 2.13x | -5.79x | -2.59x |
| Interest Paid | 0 | 0 | 37.08M | 35.04M | 16.42M | 12.15M | 13.94M | 13.47M | 7.52M | 7.61M | 8.23M | 6.62M | 2.13M | 4.19M | 5.51M | 3.15M | 359K | 119K | 214K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 12.23M | 13.94M | 10.33M | 7.54M | 4.76M | 11.64M | 9.53M | 16.35M | 18.89M | 15.95M | 9.93M | 15.64M | 10.69M | 12.63M | 15.47M | 15.73M | 10.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying VSEC stock.
VSE Corporation (VSEC) generated $27.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
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.
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.
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.
Key Metrics
Top Statement Risk
Working capital drag on FCF
Metrics are mathematically derived from official filings.
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.