Cash flow generation remains highly erratic, evidenced by a massive $183.8 million working capital outflow in 2026Q1 that contrasts sharply with the $159.5 million inflow recorded in 2024Q4.
| 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 |
|---|
| Cash from Operations | 147.55M | 181.99M | 254.24M | 187.97M | 93.5M | 61.34M | 64.08M | 27.56M | 40.06M | 35.41M | 36.62M | 18.88M | 42.98M | 92M | 115.87M |
| Operating CF Margin % | - | 4.06% | 5.88% | 4.74% | 3.23% | 3.44% | 4.59% | 1.99% | 3.13% | 3.18% | 3.08% | 1.6% | 3.57% | 6.08% | 6.34% |
| Operating CF Growth % | -68.11% | -28.42% | 35.26% | 101.05% | 52.42% | -4.28% | 132.54% | -31.2% | 13.12% | -3.3% | 93.95% | -56.07% | -53.28% | -20.6% | - |
| Net Income | 88.7M | 77.88M | 34.68M | -22.57M | -14.33M | 45.73M | 36.95M | 33.18M | 35.3M | 59.5M | 23.66M | 30.97M | 22.81M | 84M | 74.67M |
| Depreciation & Amortization | 111.35M | 107.61M | 114.88M | 113.31M | 62.63M | 16.55M | 8.13M | 6.49M | 3.8M | 1.69M | 1.92M | 3.14M | 2.15M | 3M | 3.04M |
| Stock-Based Compensation | 13.08M | 11.92M | 15.97M | 32.84M | 32.74M | 8.33M | 9.45M | 8.26M | 4.1M | 4.47M | 4.65M | 6.66M | 2.32M | 0 | 0 |
| Deferred Taxes | 13.96M | 9.33M | 7.73M | -7.51M | -15.55M | -7.28M | 0 | 0 | 475K | -35.32M | -2.16M | -9.4M | 11.28M | 0 | 0 |
| Other Non-Cash Items | 4.69M | 10.65M | 10.83M | 31.6M | 5.78M | 977K | 372K | 466K | 299K | 36.78M | 3.77M | 11.22M | -10.99M | -67.19M | 38.17M |
| Working Capital Changes | -84.25M | -35.41M | 70.14M | 40.3M | 22.23M | -2.97M | 9.19M | -20.84M | -3.91M | -31.7M | 4.79M | -23.7M | 15.41M | 5M | 38.17M |
| Change in Receivables | -120.69M | -23.48M | 25.18M | 19.06M | -52.31M | -36.38M | 1M | -21.05M | -24.65M | 178K | 37.81M | -9.89M | 21.61M | 101.55M | 24.68M |
| Change in Inventory | 0 | 0 | -3.98M | -311K | -3.6M | -5.23M | 0 | 0 | -9.87M | 2.18M | -20.68M | -13.78M | 0 | 0 | 0 |
| Change in Payables | 23.78M | 5.46M | 75.33M | 43.15M | 71.84M | 56.98M | -2.68M | -11.73M | 29.96M | -4.35M | -3.77M | 8.87M | 6.17M | -51M | 9.92M |
| Cash from Investing | -29.27M | -29.58M | -28.65M | -22.65M | 175.96M | -12.64M | -138.03M | -55.83M | -46.85M | -2.34M | -52K | 118K | -3.35M | -2M | -2.56M |
| Capital Expenditures | -11.52M | 0 | 0 | -25.02M | -12.43M | -9.78M | -4.5M | -16.15M | -10.03M | -2.34M | -741K | -793K | -3.85M | -2M | -3.23M |
| CapEx % of Revenue | 0.24% | 0.27% | 0.27% | 0.63% | 0.43% | 0.55% | 0.32% | 1.17% | 0.78% | 0.21% | 0.06% | 0.07% | 0.32% | 0.13% | 0.18% |
| Acquisitions | -17.75M | -27.5M | -16.94M | 1.35M | 188.37M | 262K | -133.61M | -45.07M | -36.85M | 0 | 116K | 387K | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | -2.08M | -11.71M | 1.02M | 9K | -3.13M | 84K | 5.4M | 33K | -2.34M | 689K | 911K | 497K | 0 | 666K |
| Cash from Financing | -76.11M | -51.48M | -24.5M | -211.02M | -193.24M | -75.58M | 105.77M | -1.9M | -3.29M | -7.13M | -28.06M | -21.71M | -6.61M | -95M | -113.75M |
| Debt Issued (Net) | -38.75M | -18.92M | -15.33M | -182.6M | -189.32M | -73.6M | 108.5M | -4.5M | -4M | -6M | -29M | -23.38M | 137.38M | 0 | 0 |
| Equity Issued (Net) | -29.46M | -29.44M | 154K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -229K | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -30M | -30M | 0 | 0 | 0 | 0 | 0 | 0 | -880K | -1.32M | -987K | -1.3M | -229K | 0 | 0 |
| Other Financing | -7.91M | -3.12M | -9.33M | -28.42M | -3.91M | -1.99M | -2.73M | 2.6M | 715K | -1.13M | 938K | 1.67M | -143.75M | -94.92M | -113.75M |
| Net Change in Cash | 39.6M | 100.67M | 195.67M | -43.42M | 77.55M | -30.21M | 33.41M | -30.83M | -11.31M | 29.8M | 7.66M | -2.83M | 32.38M | -4M | 604K |
| Free Cash Flow | 136.03M | 170.07M | 242.45M | 162.95M | 81.07M | 51.56M | 59.58M | 11.41M | 30.03M | 33.07M | 35.88M | 18.09M | 39.13M | 90M | 112.64M |
| FCF Margin % | 2.88% | 3.8% | 5.61% | 4.11% | 2.8% | 2.89% | 4.27% | 0.83% | 2.35% | 2.97% | 3.01% | 1.53% | 3.25% | 5.95% | 6.16% |
| FCF Growth % | -35% | -29.85% | 48.79% | 101% | 57.23% | -13.46% | 422.37% | -62.02% | -9.18% | -7.84% | 98.36% | -53.78% | -56.52% | -20.1% | - |
| FCF per Share | 4.32 | 5.34 | 7.58 | 5.24 | 3.86 | 4.36 | 5.07 | 0.98 | 2.64 | 2.95 | 3.27 | 1.67 | 3.66 | 9.00 | 11.26 |
| FCF Conversion (FCF/Net Income) | 1.53x | 2.34x | 7.33x | -8.33x | -6.52x | 1.34x | 1.73x | 0.83x | 1.13x | 0.60x | 1.55x | 0.61x | 1.88x | 1.10x | 1.55x |
| Interest Paid | 20.01M | 0 | 107.61M | 117.48M | 54.27M | 5.8M | 3.72M | 6.23M | 4.97M | 5.89M | 5.28M | 6.05M | 1.2M | 0 | 0 |
| Taxes Paid | 4.84M | 0 | 8.82M | 8.36M | 13.42M | 9.7M | 14.52M | 4.51M | 11.59M | 4.8M | 26.07M | 16.1M | 2.67M | 0 | 0 |
Working capital volatility
As reported in recent financial filings, V2X exhibits extreme fluctuations in cash conversion, with the OCF/NI ratio swinging from a negative 107.30 in 2023Q4 to a positive 9.20 in 2025Q4, suggesting that net income is a poor proxy for the company's actual cash-generating capacity.
The wide divergence between net income and operating cash flow indicates that accrual-based accounting significantly masks the underlying cash reality of the business. Investors should interpret these swings as a reflection of the lumpy nature of government contract milestones and the timing of working capital settlements rather than consistent operational performance.
Based on the provided cash flow data, V2X's free cash flow trajectory is characterized by severe quarterly instability, with figures ranging from a negative $132.2 million in 2026Q1 to a positive $222.0 million in 2024Q4, highlighting the inherent difficulty in predicting cash flow generation for the firm.
The lack of a stable FCF trend suggests that the company's cash flow profile is highly sensitive to the timing of contract payments and working capital requirements. This volatility warrants further investigation into whether the current cash flow profile can support long-term capital allocation strategies without relying on external financing.
According to historical cash flow statements, working capital changes are the primary driver of liquidity, with a massive $183.8 million outflow in 2026Q1 contrasting sharply with the $159.5 million inflow seen in 2024Q4, underscoring the company's reliance on efficient receivables management to maintain operational liquidity.
The significant quarterly swings in working capital suggest that V2X is highly susceptible to the payment cycles of its government customers. Such variability implies that the company's cash position may be temporarily strained by the timing of large-scale contract billings, necessitating a cautious approach to evaluating short-term liquidity.
As indicated by recent financial disclosures, V2X has utilized limited cash for share repurchases, with a notable $20 million outflow in 2025Q4, while maintaining a relatively conservative stance on capital deployment as it navigates the integration of recent acquisitions and manages its underlying cash flow volatility.
The sporadic nature of share repurchases suggests that management is prioritizing liquidity preservation over consistent shareholder returns. This approach appears prudent given the company's inconsistent free cash flow generation and the ongoing need to fund integration-related costs following the Vertex merger.
Quick answers to the most common questions about buying VVX stock.
V2X, Inc. (VVX) generated $182.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
V2X, Inc. (VVX) generated $170.1M 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.
V2X, Inc. (VVX) spent $0.0M 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, V2X, Inc. (VVX) spent $30.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.