MKS Inc.
NASDAQ:MKSI · NASDAQ Global Select
+$35.12 today
Vol 2.13M · Avg 1.15M
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 · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $295.0M +55.3% | $190.0M +110.3% | -$1.8B -652.9% | $333.0M -39.6% | $551.4M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $344.0M -1.1% | $348.0M -12.3% | $397.0M +83.8% | $216.0M +107.5% | $104.1M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$196.0M +13.3% | -$226.0M +3.4% | -$234.0M -408.7% | -$46.0M -3933.3% | $1.2M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $55.0M +14.6% | $48.0M -11.1% | $54.0M +20.0% | $45.0M +21.6% | $37.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $75.0M +1775.0% | $4.0M +104.0% | -$99.0M +36.9% | -$157.0M -118.1% | -$72.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$16.0M +55.6% | -$36.0M -131.6% | $114.0M +2950.0% | -$4.0M +92.4% | -$52.7M | $592.6M | $1.3B | $626.2M |
| Inventory | -$50.0M -350.0% | $20.0M +126.3% | -$76.0M +67.8% | -$236.0M -157.4% | -$91.7M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $55.0M +161.9% | $21.0M +121.2% | -$99.0M -262.3% | $61.0M +9.9% | $55.5M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $86.0M +8700.0% | -$1.0M +97.4% | -$38.0M -272.7% | $22.0M +30.2% | $16.9M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $72.0M -56.1% | $164.0M -92.0% | $2.0B +1379.7% | $138.0M +675.3% | $17.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $645.0M +22.2% | $528.0M +65.5% | $319.0M -39.7% | $529.0M -17.3% | $639.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$148.0M -25.4% | -$118.0M -35.6% | -$87.0M +47.0% | -$164.0M -89.2% | -$86.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $3.0M | $0 | $0 +100.0% | -$4.5B -1566.5% | -$268.4M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 +100.0% | -$1.0M +99.8% | -$497.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 -100.0% | $77.0M -88.1% | $647.5M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 -100.0% | $1.0M -66.7% | $3.0M -66.7% | $9.0M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$145.0M -23.9% | -$117.0M -39.3% | -$84.0M +98.2% | -$4.6B -2124.8% | -$204.6M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$451.0M -69.5% | -$266.0M -42.2% | -$187.0M -104.4% | $4.3B +30635.7% | -$14.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | -$4.0M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$45.0M | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$59.0M +0.0% | -$59.0M +0.0% | -$59.0M -13.5% | -$52.0M -9.2% | -$47.6M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$3.0M +98.7% | -$224.0M -1623.1% | -$13.0M +94.8% | -$252.0M -7311.8% | -$3.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$562.0M -2.4% | -$549.0M -112.0% | -$259.0M -106.5% | $4.0B +6209.2% | -$65.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $23.0M +200.0% | -$23.0M -130.0% | -$10.0M -100.0% | -$5.0M +58.3% | -$12.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$39.0M +75.8% | -$161.0M -373.5% | -$34.0M +40.4% | -$57.0M -115.9% | $358.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $497.0M +21.2% | $410.0M +76.7% | $232.0M -36.4% | $365.0M -34.0% | $552.8M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Tower Semiconductor Ltd.
NASDAQ:TSEM
$32.10B
TTM Technologies, Inc.
NASDAQ:TTMI
$22.59B
Amkor Technology, Inc.
NASDAQ:AMKR
$22.38B
Nova Ltd.
NASDAQ:NVMI
$18.27B
Sanmina Corporation
NASDAQ:SANM
$13.35B
Aurora Innovation, Inc.
NASDAQ:AUR
$12.30B
InterDigital, Inc.
NASDAQ:IDCC
$7.61B
Amdocs Limited
NASDAQ:DOX
$5.58B
AppFolio, Inc.
NASDAQ:APPF
$5.45B
Open Text Corporation
NASDAQ:OTEX
$5.01B
SEC Filings
Recent regulatory filings
No filings found.
Does MKSI generate free cash flow?
MKS Inc. (MKSI) generated $497.00M of free cash flow in fiscal 2025.
How much operating cash flow does MKSI produce?
Operating cash flow was $645.00M, before capital expenditures of $148.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.