Firefly Aerospace Inc.
IndustrialsNASDAQ:FLY · NASDAQ Global Market
-$7.50 today
Vol 14.47M · Avg 7.62M
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
$10.37B
MYR Group Inc.
NASDAQ:MYRG
$6.94B
AAR Corp.
NYSE:AIR
$5.13B
Spirit AeroSystems Holdings, Inc.
SPR
$4.64B
VSE Corporation
NASDAQ:VSEC
$4.48B
Intuitive Machines, Inc.
NASDAQ:LUNR
$4.24B
Tutor Perini Corporation
NYSE:TPC
$3.96B
Korn Ferry
NYSE:KFY
$3.80B
Plug Power Inc.
NASDAQ:PLUG
$3.17B
GrafTech International Ltd.
NYSE:EAF
$222.71M
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.