Firefly Aerospace Inc.
NASDAQ:FLY · NASDAQ Global Market
-$2.21 today
Vol 10.50M · Avg 7.83M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 3 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Net Income | -$298.3M -29.1% | -$231.1M -70.6% | -$135.5M | $510.0M | $498.8M | $487.6M |
| Depreciation & Amortization | $23.2M +84.6% | $12.5M +166.5% | $4.7M | $419.0M | $1.2B | $374.2M |
| Deferred Income Tax | -$37.2M | $0 | $0 | $1.0B | $1.2B | $1.4B |
| Stock-Based Compensation | $17.8M +869.0% | $1.8M +14.2% | $1.6M | $1.1B | $623.4M | $489.0M |
| Change in Working Capital | $3.7M -92.0% | $45.6M +36.6% | $33.4M | $921.6M | $484.8M | $350.4M |
| Accounts Receivables | $644.0K -62.1% | $1.7M +263.3% | -$1.0M | $559.0M | $1.3B | $592.6M |
| Inventory | $0 | $0 | $0 | $686.4M | $854.4M | $1.0B |
| Accounts Payables | -$17.2M -346.1% | $7.0M -35.1% | $10.8M | $1.5B | $657.0M | $948.2M |
| Other Working Capital | $20.2M -45.2% | $36.9M +56.0% | $23.7M | $533.8M | $1.3B | $567.4M |
| Other Non-Cash Items | $85.9M +538.1% | $13.5M +485.4% | $2.3M | $1.3B | $1.2B | $1.4B |
| Operating Cash Flow | -$204.9M -30.0% | -$157.7M -68.7% | -$93.4M | $3.8B | $5.5B | $7.2B |
| Capital Expenditures | -$32.8M -0.4% | -$32.7M +57.7% | -$77.2M | $328.0M | $1.0B | $664.0M |
| Acquisitions (Net) | -$277.4M | $0 -100.0% | $7.3M | $903.4M | $769.0M | $937.0M |
| Purchases of Investments | -$100.0M | $0 | $0 | $713.0M | $578.6M | $444.2M |
| Sales of Investments | $8.4M | $0 | $0 | -$1.5B | $1.0B | $822.2M |
| Other Investing Activities | $280.0K | $0 | $0 | $1.4B | $862.8M | $616.4M |
| Investing Cash Flow | -$401.6M -1128.1% | -$32.7M +53.3% | -$70.0M | -$15.4B | $3.1B | $4.8B |
| Debt Repayment | $99.9M +121.2% | $45.2M -62.4% | $120.1M | -$1.6B | $602.4M | $680.8M |
| Common Stock Issued | $1.2B | $0 | $0 | $442.8M | $610.8M | $778.8M |
| Common Stock Repurchased | $0 | $0 | $0 | $923.0M | $486.2M | $351.8M |
| Dividends Paid | -$5.0M | $0 | $0 | $1.5B | -$1.6B | $535.2M |
| Other Financing Activities | $601.0K +140.9% | -$1.5M +95.0% | -$29.2M | $966.4M | $720.0M | -$1.6B |
| Financing Cash Flow | $1.3B +442.1% | $232.8M -3.3% | $240.7M | $11.8B | $10.5B | $12.2B |
| Effect of Forex Changes | $0 | $0 | $0 | -$1.5B | $1.4B | $1.3B |
| Net Change in Cash | $655.4M +1445.3% | $42.4M -45.1% | $77.3M | -$16.8B | -$15.5B | $3.2B |
| Free Cash Flow | -$237.8M -24.9% | -$190.3M -11.5% | -$170.7M | $9.0B | $14.3B | $8.6B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Planet Labs PBC
NYSE:PL
$8.80B
MYR Group Inc.
NASDAQ:MYRG
$7.06B
AAR Corp.
NYSE:AIR
$5.35B
VSE Corporation
NASDAQ:VSEC
$4.90B
Spirit AeroSystems Holdings, Inc.
SPR
$4.64B
Tutor Perini Corporation
NYSE:TPC
$4.16B
Korn Ferry
NYSE:KFY
$3.68B
Intuitive Machines, Inc.
NASDAQ:LUNR
$3.40B
Plug Power Inc.
NASDAQ:PLUG
$3.11B
GrafTech International Ltd.
NYSE:EAF
$201.09M
SEC Filings
Recent regulatory filings
No filings found.
Does FLY generate free cash flow?
Firefly Aerospace Inc. (FLY) generated -$237,750,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does FLY produce?
Operating cash flow was -$204,924,000.00, before capital expenditures of $32.83M.
Explore More
Continue the stock analysis
Jump to another research area for this company.